##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

[X]    Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly Period Ended June 30, 2012

[ ]    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. 001-35343

Chesapeake Granite Wash Trust

(Exact name of registrant as specified in its charter)



|                                                                                |  |                                     
|------------------------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                                        |  | 45-6355635                          
|(State or other jurisdiction of incorporation or organization)                  |  | (I.R.S. Employer Identification No.)
|                                                                                | 
|The Bank of New York Mellon
Trust Company, N.A., Trustee
Global Corporate Trust |  |                                     
|919 Congress Avenue                                                             |  |                                     
|Austin, Texas                                                                   |  | 78701                               
|(Address of principal executive offices)                                        |  | (Zip Code)                          

(855) 802-1093

(Registrants telephone number, including area code)

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 [ ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every
Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).  Yes [ ] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.

Large accelerated filer [ ]     Accelerated filer [ ]     Non-accelerated filer [X]
    Smaller reporting company [ ]

(Do not check if a smaller

reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).  Yes [ ] No [X]

As of August 13, 2012, 35,062,500 Common Units and 11,687,500
Subordinated Units representing beneficial interests in Chesapeake Granite Wash Trust were outstanding.









---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

INDEX TO FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2012



|                      |  |                                                                                    |  |     
|--------------------- |  | ---------------------------------------------------------------------------------- |  | ----
|PART I.              
|Financial Information |  |                                                                                   
|                      |  |                                                                                    |  | Page
|                      |  |                                                                                   
|Item 1.               |  | Financial Statements:                                                              |  |     
|                      |  |                                                                                   
|                      |  | Statements of Assets, Liabilities and Trust Corpus                                 |  | 1   
|                      |  |                                                                                   
|                      |  | Statements of Distributable Income                                                 |  | 2   
|                      |  |                                                                                   
|                      |  | Statements of Changes in Trust Corpus                                              |  | 2   
|                      |  |                                                                                   
|                      |  | Notes to Financial Statements                                                      |  | 3   
|                      |  |                                                                                   
|Item 2.               |  | Trustees Discussion and Analysis of Financial Condition and Results of Operations |  | 12  
|                      |  |                                                                                   
|Item 3.               |  | Quantitative and Qualitative Disclosures About Market Risk                         |  | 19  
|                      |  |                                                                                   
|Item 4.               |  | Controls and Procedures                                                            |  | 20  
|                      | 
|PART II.              |  |                                                                                   
|Other Information     |  |                                                                                   
|                      |  |                                                                                   
|Item 1A.              |  | Risk Factors                                                                       |  | 22  
|                      |  |                                                                                   
|Item 6.               |  | Exhibits                                                                           |  | 23  

All references to we, us, our, or the Trust refer
to Chesapeake Granite Wash Trust. The royalty interests conveyed on November 16, 2011 by Chesapeake from its interests in certain properties in the Colony Granite Wash formation in Oklahoma and held by the Trust are referred to as the
Royalty Interests. References to Chesapeake refer to Chesapeake Energy Corporation and, where the context requires, its subsidiaries.



---

##### Table of Contents

DISCLOSURES REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q (Quarterly Report) includes forward-looking statements about the Trust
and Chesapeake and other matters discussed herein that are subject to risks and uncertainties that are intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995, and Section 21E
of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact included in this document, including, without limitation, statements under Trustees Discussion and Analysis of Financial
Condition and Results of Operations in Item 2 of Part I and Risk Factors in Item 1A of Part II and elsewhere herein regarding the proved oil and natural gas reserves associated with the properties underlying the Royalty
Interests, the Trusts or Chesapeakes future financial position, business strategy, budgets, project costs and plans and objectives for future operations, information regarding target distributions, statements pertaining to future
development activities and costs, statements regarding the number of development wells to be completed in future periods and information regarding production and reserve growth, are forward-looking statements. Actual outcomes and results may differ
materially from those projected. Our forward-looking statements are generally accompanied by words such as estimate, project, predict, believe, expect, anticipate,
potential, could, may, foresee, plan, goal, assume, target, should, intend or other words that convey the uncertainty of future
events or outcomes. These statements are based on certain assumptions made by the Trust, and by Chesapeake in light of its experience and perception of historical trends, current conditions and expected future developments, as well as other factors
we believe are appropriate under the circumstances. However, whether actual results and developments will conform with such expectations and predictions is subject to a number of risks and uncertainties, including the risk factors discussed in
Item 1A of Part I of the Trusts Annual Report on Form 10-K for the year ended December 31, 2011, and those set forth from time to time in the Trusts filings with the Securities and Exchange Commission, which could affect the
energy industry in general, and the Trust and Chesapeake in particular, and could cause those future results to differ materially from those expressed in such forward-looking statements. The actual results or developments anticipated may not be
realized or, even if substantially realized, they may not have the expected consequences to or effects on Chesapeakes business and the Trust. Such statements are not guarantees of future performance and actual results or developments may
differ materially from those projected in such forward-looking statements. The Trustee relies on Chesapeake for information regarding the Royalty Interests, the Underlying Properties and Chesapeake itself. The Trust undertakes no obligation to
publicly update or revise any forward-looking statements.



---

##### Table of Contents

ITEM 1. Financial Statements

CHESAPEAKE GRANITE WASH TRUST

STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS

($ in thousands)

(Unaudited)



|                                                                                                  |  |          |         |   |              |   |         |  
|------------------------------------------------------------------------------------------------- |  | -------- | ------- | - | ------------ | - | ------- | -
|                                                                                                  |  | June 30, |         |   | December 31, |  
|                                                                                                  |  | 2012     |         |   | 2011         |  
|ASSETS:                                                                                           |  |          |         |   |              |   |         |  
|Cash and cash equivalents                                                                         |  | $        | 1,076   |   |              | $ | 1,216   |  
|Investment in royalty interest                                                                    |  |          | 487,793 |   |              |   | 487,793 |  
|Less: accumulated amortization                                                                    |  |          | (31,068 | ) |              |   | (5,350  | )
|                                                                                                  |  |          |         |   |              |   |         |  
|Net investment in royalty interest                                                                |  |          | 456,725 |   |              |   | 482,443 |  
|                                                                                                  |  |          |         |   |              |   |         |  
|Long-term derivative asset                                                                        |  |          | 803     |   |              |   |        |  
|                                                                                                  |  |          |         |   |              |   |         |  
|Total assets                                                                                      |  | $        | 458,604 |   |              | $ | 483,659 |  
|                                                                                                  |  |          |         |   |              |   |         |  
|LIABILITIES AND TRUST CORPUS:                                                                     |  |          |         |   |              |   |         |  
|Loan from Chesapeake                                                                              |  | $        |        |   |              | $ | 200     |  
|Short-term derivative liability                                                                   |  |          | 2,189   |   |              |   | 7,604   |  
|                                                                                                  |  |          |         |   |              |   |         |  
|Total short-term liabilities                                                                      |  |          | 2,189   |   |              |   | 7,804   |  
|                                                                                                  |  |          |         |   |              |   |         |  
|Long-term derivative liability                                                                    |  |          |        |   |              |   | 12,937  |  
|                                                                                                  |  |          |         |   |              |   |         |  
|Trust corpus; 35,062,500 common units and 11,687,500subordinated units authorized and outstanding |  |          | 456,415 |   |              |   | 462,918 |  
|                                                                                                  |  |          |         |   |              |   |         |  
|Total liabilities and trust corpus                                                                |  | $        | 458,604 |   |              | $ | 483,659 |  
|                                                                                                  |  |          |         |   |              |   |         |  

The accompanying notes are an integral part of these financial statements.



1



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

STATEMENTS OF DISTRIBUTABLE INCOME

($ in thousands, except per unit data)

(Unaudited)



|                                                 |  |               |        |   |               |   |        | 
|------------------------------------------------ |  | ------------- | ------ | - | ------------- | - | ------ | 
|                                                 |  | Three Months  |        |   | Six Months    |  
|                                                 |  | Ended         |        |   | Ended         |  
|                                                 |  | June 30, 2012 |        |   | June 30, 2012 |  
|REVENUES:                                        |  |               |        |   |               |   |        | 
|Royalty income                                   |  | $             | 34,554 |   |               | $ | 70,624 | 
|Interest income                                  |  |               | 1      |   |               |   | 2      | 
|                                                 |  |               |        |   |               |   |        | 
|Total Revenues                                   |  |               | 34,555 |   |               |   | 70,626 | 
|                                                 |  |               |        |   |               |   |        | 
|EXPENSES:                                        |  |               |        |   |               |   |        | 
|Production taxes                                 |  |               | 798    |   |               |   | 1,550  | 
|Trust administrative expenses                    |  |               | 443    |   |               |   | 805    | 
|Derivative settlement loss                       |  |               | 2,567  |   |               |   | 3,391  | 
|Cash reserves withheld (used)                    |  |               | (54    | ) |               |   | 60     | 
|                                                 |  |               |        |   |               |   |        | 
|Total Expenses                                   |  |               | 3,754  |   |               |   | 5,806  | 
|                                                 |  |               |        |   |               |   |        | 
|Distributable income                             |  | $             | 30,801 |   |               | $ | 64,820 | 
|                                                 |  |               |        |   |               |   |        | 
|Distributable income per unit (46,750,000 units) |  | $             | 0.6588 |   |               | $ | 1.3865 | 

CHESAPEAKE GRANITE WASH TRUST

STATEMENTS OF CHANGES IN TRUST CORPUS

($ in thousands)

(Unaudited)



|                                               |  |               |         |   |               |   |         |  
|---------------------------------------------- |  | ------------- | ------- | - | ------------- | - | ------- | -
|                                               |  | Three Months  |         |   | Six Months    |  
|                                               |  | Ended         |         |   | Ended         |  
|                                               |  | June 30, 2012 |         |   | June 30, 2012 |  
|TRUST CORPUS:Beginning of period               |  | $             | 434,933 |   |               | $ | 462,918 |  
|Additional cash reserves                       |  |               | (54     | ) |               |   | 60      |  
|Amortization of investment in royalty interest |  |               | (12,813 | ) |               |   | (25,718 | )
|Change in derivative liability                 |  |               | 34,349  |   |               |   | 19,155  |  
|Distributable income                           |  |               | 30,801  |   |               |   | 64,820  |  
|Distributions paid to unitholders              |  |               | (30,801 | ) |               |   | (64,820 | )
|                                               |  |               |         |   |               |   |         |  
|TRUST CORPUS:  June 30, 2012                   |  | $             | 456,415 |   |               | $ | 456,415 |  
|                                               |  |               |         |   |               |   |         |  

The accompanying notes are an integral part of these financial statements.



2



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

NOTES TO FINANCIAL STATEMENTS

(Unaudited)

1. Organization of the Trust

Chesapeake Granite Wash Trust (the Trust) is a statutory trust formed on June 29, 2011 by
Chesapeake Energy Corporation (Chesapeake) under the Delaware Statutory Trust Act pursuant to an initial trust agreement by and among Chesapeake, as Trustor, The Bank of New York Mellon Trust Company, N.A., as Trustee (the
Trustee), and The Corporation Trust Company, as Delaware Trustee (the Delaware Trustee).

The
Trust was created to own royalty interests (the Royalty Interests) for the benefit of Trust unitholders pursuant to a trust agreement dated as of June 29, 2011 and subsequently amended and restated as of November 16, 2011 by
and among Chesapeake, Chesapeake Exploration, L.L.C., a wholly owned subsidiary of Chesapeake, the Trustee and the Delaware Trustee (the Trust Agreement). The Royalty Interests are derived from Chesapeakes interests in specified
oil and natural gas properties located in the Colony Granite Wash play in Washita County in the Anadarko Basin of western Oklahoma (the Underlying Properties). Chesapeake conveyed the Royalty Interests to the Trust from
(a) Chesapeakes interests in 69 existing horizontal wells (the Producing Wells), and (b) Chesapeakes interests in 118 horizontal development wells (the Development Wells) that have been or that are to be
drilled on properties held by Chesapeake within an area of mutual interest (the AMI) in Washita County in western Oklahoma. Pursuant to a development agreement with the Trust, Chesapeake intends to drill, or participate as a non-operator
in the drilling of, the 118 Development Wells by June 30, 2015 and is obligated to complete such drilling by June 30, 2016. Additionally, based on Chesapeakes assessment of the ability of a Development Well to produce in paying
quantities, Chesapeake is obligated to either complete and tie into production or plug and abandon each Development Well. Chesapeake has retained an interest in each of the Producing Wells and Development Wells and currently operates 96% of the
Producing Wells and the completed Development Wells and expects to operate approximately 90% of the remaining Development Wells.

The business and affairs of the Trust are managed by the Trustee. The Trust Agreement limits the Trusts business activities generally to owning the Royalty Interests and any activity reasonably related to
such ownership, including activities required or permitted by the terms of the conveyances related to the Royalty Interests and hedging arrangements between the Trust and its counterparty. The royalty interest in the Producing Wells (the PDP
Royalty Interest) entitles the Trust to receive 90% of the proceeds (exclusive of any production or development costs but after deducting certain post-production expenses and any applicable taxes) from the sale of production of oil, natural
gas liquids (NGL) and natural gas attributable to Chesapeakes net revenue interest in the Producing Wells. The royalty interest in the Development Wells (the Development Royalty Interest) entitles the Trust to receive
50% of the proceeds (exclusive of any production or development costs but after deducting certain post-production expenses and any applicable taxes) from the sales of oil, NGL and natural gas production attributable to Chesapeakes net revenue
interest in the Development Wells.

Through an initial public offering in November 2011, the Trust sold to the public
23,000,000 common units, representing beneficial interests in the Trust, including 3,000,000 common units sold pursuant to the option to purchase additional units exercised by the underwriters, for cash proceeds of approximately $409.7 million, net
of $27.3 million in underwriting and structuring fees. The Trust delivered the net proceeds of the initial public offering, along with 12,062,500 common units and 11,687,500 subordinated units, to certain wholly owned subsidiaries of Chesapeake in
exchange for the conveyance of the Royalty Interests to the Trust. Upon completion of these transactions, there were 46,750,000 Trust units issued and outstanding, consisting of 35,062,500 common units and 11,687,500 subordinated units. The common
units and subordinated units have identical rights and privileges, except with respect to their voting rights and rights to receive distributions as described below.

The subordinated units are entitled to receive pro rata distributions from the Trust each quarter if and to the extent there is
sufficient cash to provide a cash distribution on the common units that is no less than 80% of the target distribution for the corresponding quarter (the subordination threshold). If there is not



3



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

NOTES TO FINANCIAL STATEMENTS  (Continued)

(Unaudited)



sufficient cash to fund such a distribution on all of the Trust units, the distribution to be made with respect to the subordinated units will be reduced or eliminated for such quarter in order
to make a distribution, to the extent possible, of up to the subordination threshold amount on the common units. In exchange for agreeing to subordinate a portion of its Trust units, and in order to provide additional financial incentive to
Chesapeake to satisfy its drilling obligation and perform operations on the Underlying Properties in an efficient and cost-effective manner, Chesapeake is entitled to receive incentive distributions equal to 50% of the amount by which the cash
available for distribution on all of the Trust units in any quarter is 20% greater than the target distribution for such quarter (the incentive threshold). The remaining 50% of cash available for distribution in excess of the applicable
incentive threshold will be paid to Trust unitholders, including Chesapeake, on a pro rata basis. At the end of the fourth full calendar quarter following Chesapeakes satisfaction of its drilling obligation with respect to the Development
Wells, the subordinated units will automatically convert into common units on a one-for-one basis and Chesapeakes right to receive incentive distributions will terminate. After such time, the common units will no longer have the protection of
the subordination threshold, and all Trust unitholders will share on a pro rata basis in the Trusts distributions.

The distributions paid in the six months ended June 30, 2012 were each above the subordination threshold and below the
incentive threshold for the corresponding distribution period. However, the Trust announced on August 10, 2012 that the distribution to be paid on or about August 30, 2012 to common unitholders of record as of August 20, 2012 and covering production
from March 1, 2012 to May 31, 2012 will be at the subordination threshold of $0.6100 per common unit. See Risk and Uncertainties in Note 2 below.

Neither the Trust nor the Trustee is responsible for, or has any control over, any costs related to the drilling of the Development Wells or any other operating or capital costs of the Underlying Properties. The
Trusts cash receipts with respect to the Royalty Interests in the Underlying Properties are determined after deducting certain post-production expenses and any applicable taxes associated with the Royalty Interests. Post-production expenses
generally consist of costs incurred to gather, store, compress, transport, process, treat, dehydrate and market the oil, NGL and natural gas produced. However, the Trust is not responsible for costs of marketing services provided by affiliates of
Chesapeake. Cash distributions to unitholders will be increased or decreased by the effect of the Trusts hedging arrangements and reduced by the Trusts general and administrative expenses. See Hedging Arrangements in Note 3
below.

The Trust will dissolve and begin to liquidate on June 30, 2031, or earlier upon certain events (the
Termination Date), and will soon thereafter wind up its affairs and terminate. At the Termination Date, (a) 50% of the total Royalty Interests conveyed by Chesapeake (the Term Royalties) will revert automatically to
Chesapeake and (b) 50% of the total Royalty Interests conveyed by Chesapeake (the Perpetual Royalties) will be retained by the Trust and thereafter sold. The net proceeds of the sale of the Perpetual Royalties, as well as any
remaining Trust cash reserves, will be distributed to the unitholders on a pro rata basis. Chesapeake will have a right of first refusal to purchase the Perpetual Royalties retained by the Trust at the Termination Date.

2. Basis of Presentation and Significant Accounting Policies

Basis of Accounting.  The accompanying Statement of Assets, Liabilities and Trust Corpus as of December 31, 2011, which has been derived from audited financial statements, and the unaudited
interim financial statements of the Trust as of June 30, 2012 and for the three and six month periods ended June 30, 2012, have been presented in accordance with the rules and regulations of the Securities and Exchange Commission
(SEC) and include all adjustments which are, in the opinion of the Trustee, necessary for a fair statement of the results for the interim periods presented. The accompanying unaudited interim financial statements should be read in
conjunction with the December 31, 2011 audited financial statements and notes of the Trust included in the Trusts Annual Report on Form 10-K for the year ended December 31, 2011.

Financial statements of the Trust differ from financial statements prepared in accordance with accounting principles generally
accepted in the United States of America (GAAP) as the Trust records revenues when received and expenses when paid and may also establish certain cash reserves for contingencies which would not be accrued in financial statements prepared
in accordance with GAAP. This non-GAAP, comprehensive basis of accounting corresponds to the accounting principles permitted for royalty trusts by the SEC as specified by Staff Accounting Bulletin Topic 12:E, Financial Statements of Royalty Trusts.



4



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

NOTES TO FINANCIAL STATEMENTS  (Continued)

(Unaudited)



Most accounting pronouncements apply to entities whose financial statements are
prepared in accordance with GAAP, directing such entities to accrue or defer revenues and expenses in a period other than when such revenues were received or expenses were paid. Because the Trusts financial statements are prepared on the
modified cash basis as described above, most accounting pronouncements are not applicable to the Trusts financial statements.

Use of Estimates.The preparation of financial statements requires the Trust to make estimates and assumptions that affect the reported amounts of assets, liabilities and Trust corpus during the
reporting period. Significant estimates that impact the Trusts financial statements include estimates of proved oil and natural gas reserves, which are used to compute the Trusts amortization of Investment in Royalty Interests and, as
necessary, to evaluate potential impairments of Investment in Royalty Interests and of the fair value of derivatives. Actual results could differ from those estimates.

Risk and Uncertainties.The Trusts revenue and distributions are substantially dependent upon the
prevailing and future prices for oil, NGL and natural gas, each of which depends on numerous factors beyond the Trusts control such as economic conditions, regulatory developments and competition from other energy sources. Oil, NGL and natural
gas prices historically have been volatile, and may be subject to significant fluctuations in the future. The Trusts hedging arrangements serve to mitigate the effect of this price volatility on a portion of the Trusts anticipated oil
and NGL production through September 30, 2015. See Note 3 for the Trusts derivative contracts.

Additionally, the Trusts exposure to low prices for NGL and natural gas production volumes for the production period from
March 1, 2012 to May 31, 2012 resulted in per unit income available for distribution below the subordination threshold and, accordingly, the Trust will pay a common unit distribution at the subordination threshold of $0.61 per common unit
for the three-month period ended June 30, 2012 and a subordinated unit distribution of $0.4819 per subordinated unit for such period. Sustained low commodity prices will reduce the Trusts revenues and distributable income available to
unitholders, and may result in future distributions to common unitholders at or below the subordination threshold.

Chesapeakes ability to perform its obligations to the Trust will depend on its future financial condition and economic
performance and access to capital, which in turn will depend upon the supply and demand for oil, NGL and natural gas, its ability to monetize or sell certain assets, prevailing economic conditions and financial, business and other factors, many of
which are beyond Chesapeakes control.

If Chesapeake were to default on its obligation to drill the Development
Wells, the Trust would be able to foreclose on a drilling support lien (the Drilling Support Lien) to the extent of Chesapeakes remaining interests in the undeveloped portions of the AMI, file a lawsuit to collect money damages
from Chesapeake and pursue other available legal remedies against Chesapeake. However, the Trust is not permitted to obtain specific performance from Chesapeake of its drilling obligation and the maximum amount the Trust can recover in a foreclosure
or other action is limited to approximately $184.5 million as of August 10, 2012. The maximum amount that may be recovered under the Drilling Support Lien will decrease as the remaining Development Wells are drilled and completed.

Delays and expenses associated with a foreclosure could reduce distributions to the Trust unitholders by reducing the amount of
proceeds available for distribution and may result in the loss of acreage due to leasehold expirations. Any amounts actually recovered in a foreclosure action would be applied to completion of Chesapeakes drilling obligation, would not result
in any distribution to the Trust unitholders and may be insufficient to drill the number of wells needed for the Trust to realize the full value of the Royalty Interests in the Development Wells.

In the event of a bankruptcy of Chesapeake or the wholly owned subsidiaries of Chesapeake that conveyed the Royalty Interests to
the Trust, the Trust could lose the value of all of the Royalty Interests if a bankruptcy court were to hold that the Royalty Interests constitute an asset of the bankruptcy estate. Chesapeake could also be unable to provide support to the Trust
through loans and performance of its management duties.



5



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

NOTES TO FINANCIAL STATEMENTS  (Continued)

(Unaudited)



Cash.  Cash equivalents include all highly liquid instruments
with maturities of three months or less at the time of acquisition. The Trustee maintains a minimum cash reserve of $1.0 million and may at the Trustees discretion reserve funds for future expected administrative expenses.

Investment in Royalty Interests.  The conveyance of the Royalty Interests to the Trust was accounted for as a
transfer of properties between entities under common control and recorded at the historical cost of Chesapeake (Investment in Royalty Interests), which is based on an allocation of the historical net book value of Chesapeakes full
cost pool according to the fair value of the Royalty Interests relative to the fair value of Chesapeakes proved reserves. The carrying value of the Trusts Investment in Royalty Interests will not necessarily be indicative of the fair
value of such Royalty Interests. The Trust is not burdened by development costs of the Royalty Interests.

This
investment is amortized as a single cost center on a units-of-production basis over total proved reserves. Such amortization does not reduce distributable income, rather it is charged directly to Trust corpus. Revisions to estimated future
units-of-production are treated on a prospective basis beginning on the date such revisions are known.

On a quarterly
basis, the Trust evaluates the carrying value of the Investment in Royalty Interests under the full cost accounting method prescribed by the SEC. This quarterly review is referred to as a ceiling test. Under the ceiling test, the carrying value of
the Investment in Royalty Interests may not exceed an amount equal to the sum of the present value (using a 10% discount rate) of the estimated future net revenues from proved reserves. Any write-downs resulting from the ceiling test will be
non-cash charges to Trust corpus and will not affect distributable income.

Derivatives.To mitigate a
portion of the exposure to adverse market changes of oil prices and, to the extent oil production falls below the hedged oil volume, NGL prices, the Trust is party to hedging arrangements with its hedge counterparty. See Note 3 for discussion of the
derivative contracts currently outstanding.

The Trust records gains or losses from the derivative contracts conveyed
under the hedging arrangements when proceeds are received or payments are made, respectively. Additionally, changes in the fair value of the derivative contracts are accounted for as an adjustment to Trust corpus and the fair value carried on the
statement of assets, liabilities and trust corpus.

Loan Commitment.  Pursuant to the Trust Agreement,
if at any time the Trusts cash on hand (including available cash reserves) is not sufficient to pay the Trusts ordinary course expenses as they become due, Chesapeake will loan funds to the Trust necessary to pay such expenses. Such
loans will be recorded as a liability on the statement of assets, liabilities and trust corpus until repaid. Loans neither increase or decrease distributions to unitholders, however, no further distributions will be made to unitholders (except in
respect of any previously determined quarterly cash distribution amount) until such loan is repaid.

Revenues and
Expenses.Revenues received by the Trust are net of existing royalties and overriding royalties associated with Chesapeakes interests and are reduced by certain post-production expenses, production taxes and other allowable
expenses, such as the Trusts administrative expenses, in order to determine distributable income. The Royalty Interests are not burdened by field and lease operating expenses.

3. Hedging Arrangements

The Trust uses derivative instruments to manage its
exposure to variability in cash flow from changes in oil and NGL prices.



6



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

NOTES TO FINANCIAL STATEMENTS  (Continued)

(Unaudited)



On November 16, 2011, Chesapeake novated the derivative contracts described
in the table below to the Trust pursuant to which the Trust became party to hedging arrangements covering a portion of its production from October 1, 2011 through September 30, 2015. These derivative contracts consist of fixed-price oil
swaps, in which the Trust receives a fixed price and pays a floating market price, based on New York Mercantile Exchange (NYMEX), to the counterparty for the underlying commodity of the derivative. As a party to these contracts, the
Trust will receive payments directly from its counterparty or be required to pay any amounts owed directly to its counterparty. All swaps are net settled based on the difference between the fixed-price payment and the floating-price payment.
Settlements are due on a quarterly basis, including the first two months of the calendar quarter just ended and the last month of the calendar quarter prior to that one. Any payment due to or from such counterparty will be made by the 40th day
following the end of the calendar quarter in which such payments become due.

The Trusts obligations to the
counterparty under the hedging arrangements are secured by proved reserves attributable to the Trusts interest in the Underlying Properties. The counterpartys obligations under the facility must be secured by cash or short-term U.S.
Treasury instruments to the extent that any mark-to-market amounts owed to the Trust exceeds defined thresholds. Mark-to-market amounts did not exceed the defined thresholds as of June 30, 2012.

As of June 30, 2012, the Trust had the following oil derivative instruments:



|                   |  |                       |         |  |                             |   |       |                           |  |   |         | 
|------------------ |  | --------------------- | ------- |  | --------------------------- | - | ----- | ------------------------- |  | - | ------- | 
|                   |  | Fixed-Price Oil Swaps |        
|Production Quarter |  | Volume(mbbl)          |         |  | WeightedAvg. Price(per bbl) |   |       | Fair Value($ inthousands) | 
|Q1
2012(1)         |  |                       | 54.6    |  |                             | $ | 85.48 |                           |  | $ | (867)   | 
|Q2
2012(2)         |  |                       | 166.9   |  |                             |   | 85.71 |                           |  |   | (1,543) | 
|Q3 2012            |  |                       | 176.6   |  |                             |   | 86.40 |                           |  |   | 235     | 
|Q4 2012            |  |                       | 185.5   |  |                             |   | 86.98 |                           |  |   | 30      | 
|Q1 2013            |  |                       | 182.2   |  |                             |   | 87.37 |                           |  |   | (104)   | 
|Q2 2013            |  |                       | 184.3   |  |                             |   | 87.60 |                           |  |   | (174)   | 
|Q3 2013            |  |                       | 187.9   |  |                             |   | 87.79 |                           |  |   | (155)   | 
|Q4 2013            |  |                       | 184.2   |  |                             |   | 87.99 |                           |  |   | (73)    | 
|Q1 2014            |  |                       | 179.8   |  |                             |   | 88.08 |                           |  |   | 1       | 
|Q2 2014            |  |                       | 180.3   |  |                             |   | 88.21 |                           |  |   | 71      | 
|Q3 2014            |  |                       | 178.8   |  |                             |   | 88.34 |                           |  |   | 137     | 
|Q4 2014            |  |                       | 174.3   |  |                             |   | 88.45 |                           |  |   | 186     | 
|Q1 2015            |  |                       | 171.0   |  |                             |   | 88.59 |                           |  |   | 249     | 
|Q2 2015            |  |                       | 175.4   |  |                             |   | 88.76 |                           |  |   | 303     | 
|Q3 2015            |  |                       | 153.6   |  |                             |   | 88.90 |                           |  |   | 318     | 
|                   |  |                       |         |  |                             |   |       |                           |  |   |         | 
|Total              |  |                       | 2,535.4 |  |                             | $ | 87.74 |                           |  | $ | (1,386) | 
|                   |  |                       |         |  |                             |   |       |                           |  |   |         | 





|(1) | Includes March 2012 production that was settled in August 2012.
|--- | ---------------------------------------------------------------

|(2) | Includes April and May 2012 production that was settled in August 2012.
|--- | -----------------------------------------------------------------------

To the extent oil production falls below the hedged oil volume, the hedging arrangements will also cover NGL production. Such
estimated production of NGL is hedged with oil contracts using a conversion ratio of one barrel of NGL to 49.2% of a barrel of oil. Since late 2011, NGL prices have decreased relative to oil prices. To the extent oil and NGL prices are not
correlated, the hedging arrangements will not effectively mitigate the price risk of the Trusts NGL production.

In accordance with accounting guidance for derivatives and hedging, and because a legal right of set-off exists, the Trust has
netted the value of its hedging arrangements with the counterparty in the accompanying statement of assets, liabilities and trust corpus. Derivative liability reflected as short-term



7



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

NOTES TO FINANCIAL STATEMENTS  (Continued)

(Unaudited)



represents the estimated fair value of derivatives scheduled to settle over the next twelve months based on market prices as of June 30, 2012. The Trust does not apply hedge accounting to
any of its derivative instruments, and therefore, any changes in the fair value of the derivative contracts prior to settlement will be accounted for as an adjustment to Trust corpus. Results of settled derivatives are reflected in distributable
income in the period when paid. For the three months and six months ended June 30, 2012 the Trust settled derivative contracts that resulted in a payment to the counterparty of $2.6 million and $3.4 million, respectively.

4. Income Taxes

The Trust
is a Delaware statutory trust that is treated as a partnership for federal income tax purposes. The Trust is not required to pay federal or state income taxes. Accordingly, no provision for federal or state income tax has been made.

Trust unitholders are treated as partners of the Trust for U.S. federal income tax purposes. The Trust Agreement contains tax
provisions that generally allocate the Trusts income, deductions and credits among the Trust unitholders in accordance with their percentage interests in the Trust. The Trust Agreement also sets forth the tax accounting principles to be
applied by the Trust.

5. Related Party Transactions

Trustee Administrative Fee.  Under the terms of the Trust Agreement, the Trust pays an annual administrative fee of $175,000 to the Trustee, paid in equal quarterly installments. The administrative
fee may be adjusted for inflation by no more than 3% in any calendar year beginning in 2015.

Agreements with
Chesapeake.In connection with the initial public offering and the conveyance of the Royalty Interests to the Trust, the Trust entered into an administrative service agreement, a development agreement and a registration rights
agreement with Chesapeake.

Pursuant to the administrative services agreement, Chesapeake provides the Trust with
certain accounting, tax preparation, bookkeeping and information services related to the Royalty Interests and the registration rights agreement. In return for the services provided by Chesapeake under the administrative services agreement, the
Trust pays Chesapeake, in equal quarterly installments, an annual fee of $200,000, which will remain fixed for the life of the Trust. Chesapeake is also entitled to receive reimbursement for its actual out-of-pocket fees, costs and expenses incurred
in connection with the provision of any of the services under the agreement.

Additionally, the administrative services
agreement established Chesapeake as the Trusts hedge manager, pursuant to which Chesapeake has the authority, on behalf of the Trust, to administer the Trusts derivative contracts. As hedge manager, Chesapeake also has authority to
terminate, restructure or otherwise modify all or any portion of the derivative contracts to the extent that Chesapeake reasonably determines, acting in good faith, that the volumes hedged under such contracts exceed, or are expected to exceed, the
combined estimated production attributable to the Royalty Interests over the periods hedged. However, in fulfilling its role as hedge manager, Chesapeake does not act as a fiduciary for the Trust and has no affirmative duty to modify any of the
Trusts derivative contracts, except as required by the hedging arrangements and the administrative services agreement. Moreover, the Trust will indemnify Chesapeake for any actions it takes in this regard.

The administrative services agreement will terminate upon the earliest to occur of (a) the date the Trust shall have dissolved
and wound up its business and affairs in accordance with the Trust Agreement, (b) the date that all of the Royalty Interests have been terminated or are no longer held by the Trust, (c) with respect to services to be provided with respect
to any Underlying Properties being transferred by Chesapeake, the date that either Chesapeake or the Trustee may designate by delivering 90-days prior written notice, provided that Chesapeakes drilling obligation has been completed and the
transferee of such Underlying Properties assumes responsibility to perform the services in place of Chesapeake or (d) a date mutually agreed by Chesapeake and the Trustee.



8



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

NOTES TO FINANCIAL STATEMENTS  (Continued)

(Unaudited)



The development agreement obligates Chesapeake to drill, or participate as a
non-operator in the drilling of, the Development Wells on or prior to June 30, 2016. Additionally, based on Chesapeakes assessment of the ability of a Development Well to produce in paying quantities, Chesapeake is obligated to either
complete and tie into production or plug and abandon each Development Well. Chesapeake has also agreed not to drill and complete, or permit any other person within its control to drill and complete, any well in the AMI other than the Development
Wells until Chesapeake has met its obligation to drill the Development Wells.

In drilling the Development Wells,
Chesapeake is required to act diligently and as a reasonably prudent oil and gas operator would act under the same or similar circumstances as if it were acting with respect to its own properties, disregarding the existence of the Royalty Interests
as burdens affecting such properties (the Reasonably Prudent Operator Standard). Where Chesapeake does not operate the Underlying Properties, Chesapeake is required to use commercially reasonable efforts to exercise its contractual
rights to cause the operators of such Underlying Properties to adhere to the Reasonably Prudent Operator Standard. Chesapeake expects that the drilling and completion techniques used for the Development Wells will be generally consistent with those
used for the Producing Wells, the existing Development Wells, and other Colony Granite Wash producing wells outside of the AMI.

Under the development agreement, Chesapeake will be credited for drilling one full Development Well if the perforated length of the well is equal to or greater than 3,500 feet and Chesapeakes net revenue
interest in the well is equal to 52.0%. For wells with a perforated length that is less than 3,500 feet, and for wells in which Chesapeake has a net revenue interest greater than or less than 52.0%, Chesapeake receives proportionate credit.

A wholly owned subsidiary of Chesapeake has granted to the Trust the Drilling Support Lien covering Chesapeakes
retained interest in the AMI (except its interest in the Producing Wells, Development Wells and any other wells not subject to the Royalty Interests) in order to secure the estimated amount of the drilling costs for the Trusts interests in the
Development Wells. The maximum amount that may be obtained by the Trust pursuant to the Drilling Support Lien initially could not exceed $262.7 million. As Chesapeake fulfills its drilling obligation over time, the total amount that may be recovered
will be proportionately reduced and the completed Development Wells will be released from the lien. If Chesapeake does not fulfill its drilling obligation by June 30, 2016, the Trust may foreclose on any remaining interest in the AMI that is
subject to the Drilling Support Lien. Any amounts actually recovered in a foreclosure action would be applied to the completion of Chesapeakes drilling obligation and would not result in any distribution to the Trust unitholders.

Chesapeakes drilling activity with respect to the Development Wells is consistent with its intent to meet the drilling
obligation contemplated by the development agreement. As of August 10, 2012, Chesapeake had drilled and completed, or caused to be drilled or completed, a total of 34 wells in the AMI (approximately 35.1 Development Wells as calculated under
the development agreement), reducing the amount that may be recovered under the Drilling Support Lien to approximately $184.5 million.

The Trust also entered into a registration rights agreement for the benefit of Chesapeake and certain of its affiliates (each, a holder). Pursuant to the registration rights agreement, the Trust agreed
to register the Trust units held by each such holder for resale under the Securities Act of 1933, as amended. In connection with the preparation and filing of any registration statement, Chesapeake will bear all costs and expenses incidental to any
registration statement, excluding certain internal expenses of the Trust, which will be borne by the Trust, and any underwriting discounts and commissions, which will be borne by the seller of the Trust units.

Loan Commitment. Pursuant to the Trust Agreement, if at any time the Trusts cash on hand (including available cash
reserves) is not sufficient to pay the Trusts ordinary course expenses as they become due,



9



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

NOTES TO FINANCIAL STATEMENTS  (Continued)

(Unaudited)



Chesapeake will loan funds to the Trust necessary to pay such expenses. Any funds loaned by Chesapeake pursuant to this commitment will be limited to the payment of current accounts payable or
other obligations to trade creditors in connection with obtaining goods or services or the payment of other current liabilities arising in the ordinary course of the Trusts business, and may not be used to satisfy Trust indebtedness for
borrowed money of the Trust. If Chesapeake loans funds pursuant to this commitment, unless Chesapeake agrees otherwise, no further distributions will be made to unitholders (except in respect of any previously determined quarterly cash distribution
amount) until such loan is repaid. As of December 31, 2011, a $0.2 million non-interest bearing loan was outstanding with Chesapeake, which loan was repaid in February 2012.

6. Fair Value Measurement

Certain financial instruments are reported at fair
value on the statement of assets, liabilities and trust corpus. Under fair value measurement accounting guidance, fair value is defined as the amount that would be received from the sale of an asset or paid for the transfer of a liability in an
orderly transaction between market participants, i.e., an exit price. To estimate an exit price, a three-level hierarchy is used. The fair value hierarchy prioritizes the inputs, which refer broadly to assumptions market participants would use in
pricing an asset or a liability, into three levels. Level 1 inputs are unadjusted quoted prices in active markets for identical assets and liabilities and have the highest priority. Level 2 inputs are inputs other than quoted prices within Level 1
that are observable for the asset or liability, either directly or indirectly. Level 3 inputs are unobservable inputs for the financial asset or liability and have the lowest priority. The Trust uses a market valuation approach based on available
inputs and the following methods and assumptions to measure the fair values of its assets and liabilities, which may or may not be observable in the market.

Cash Equivalents.The fair value of cash equivalents is based on quoted market prices.

Derivatives.The fair value of our derivatives is based on third-party pricing models which utilize inputs that are either readily available in the public market, such as oil forward curves and
discount rates, or can be corroborated from active markets or broker quotes. These values are then compared to the values given by our counterparty for reasonableness. Since commodity swaps do not include optionality and therefore have no
unobservable inputs, they are classified as Level 2.

The following table provides fair value measurement information
for financial assets (liabilities) measured at fair value on a recurring basis as of June 30, 2012:



|                                |  |                                       |       |  |                                           |   |        |                                        |  |   |                 |  |  |   |        |  
|------------------------------- |  | ------------------------------------- | ----- |  | ----------------------------------------- | - | ------ | -------------------------------------- |  | - | --------------- |  |  | - | ------ | -
|                                |  | QuotedPrices inActiveMarkets(Level 1) |       |  | SignificantOtherObservableInputs(Level
2) |   |        | SignificantUnobservableInputs(Level
3) |  |   | TotalFair Value | 
|                                |  | ($ in thousands)                      |      
|Financial Assets (Liabilities): |  |                                       |       |  |                                           |   |        |                                        |  |   |                 |  |  |   |        |  
|Cash equivalents                |  | $                                     | 1,076 |  |                                           | $ |       |                                        |  | $ |                |  |  | $ | 1,076  |  
|Derivative liabilities          |  |                                       |      |  |                                           |   | (1,386 | )                                      |  |   |                |  |  |   | (1,386 | )
|                                |  |                                       |       |  |                                           |   |        |                                        |  |   |                 |  |  |   |        |  
|Total                           |  | $                                     | 1,076 |  |                                           | $ | (1,386 | )                                      |  | $ |                |  |  | $ | (310   | )
|                                |  |                                       |       |  |                                           |   |        |                                        |  |   |                 |  |  |   |        |  



10



---

##### Table of Contents

CHESAPEAKE GRANITE WASH TRUST

NOTES TO FINANCIAL STATEMENTS  (Continued)

(Unaudited)



The following table provides fair value measurement information for financial
assets (liabilities) measured at fair value on a recurring basis as of December 31, 2011:



|                                |  |                                       |       |  |                                           |   |         |                                        |  |   |                 |  |  |   |         |  
|------------------------------- |  | ------------------------------------- | ----- |  | ----------------------------------------- | - | ------- | -------------------------------------- |  | - | --------------- |  |  | - | ------- | -
|                                |  | QuotedPrices inActiveMarkets(Level 1) |       |  | SignificantOtherObservableInputs(Level
2) |   |         | SignificantUnobservableInputs(Level
3) |  |   | TotalFair Value | 
|                                |  | ($ in thousands)                      |      
|Financial Assets (Liabilities): |  |                                       |       |  |                                           |   |         |                                        |  |   |                 |  |  |   |         |  
|Cash equivalents                |  | $                                     | 1,216 |  |                                           | $ |        |                                        |  | $ |                |  |  | $ | 1,216   |  
|Derivative liabilities          |  |                                       |      |  |                                           |   | (20,541 | )                                      |  |   |                |  |  |   | (20,541 | )
|                                |  |                                       |       |  |                                           |   |         |                                        |  |   |                 |  |  |   |         |  
|Total                           |  | $                                     | 1,216 |  |                                           | $ | (20,541 | )                                      |  | $ |                |  |  | $ | (19,325 | )
|                                |  |                                       |       |  |                                           |   |         |                                        |  |   |                 |  |  |   |         |  

7. Distributions to Unitholders

The Trust makes quarterly cash distributions of substantially all of its cash receipts, after deducting the
Trusts expenses, approximately 60 days following the completion of each quarter through (and including) the quarter ending June 30, 2031. On May 10, 2012, the Trust declared a cash distribution of $0.6588 per unit, consisting of
proceeds attributable to production from December 1, 2011 through February 29, 2012, to record unitholders as of May 21, 2012. The distribution was paid on May 31, 2012.

8. Subsequent Events

On August 10, 2012, the Trust declared a cash distribution of $0.6100 per common unit and $0.4819 per
subordinated unit, consisting of proceeds attributable to production from March 1, 2012 to May 31, 2012, to record unitholders as of August 20, 2012. The distribution will be paid on or about August 30, 2012. The Trusts
quarterly income available for distribution was $0.5780 per unit, which was $0.0320 below the subordination threshold. As a result, the distribution per common unit will be the subordination threshold of $0.6100 for the quarter. Distributable income
attributable to production from March 1, 2012 to May 31, 2012 was calculated as follows (in thousands except for unit and per unit amounts):



|                                                                                     |  |   |        | 
|------------------------------------------------------------------------------------ |  | - | ------ | 
|Revenues:                                                                            |  |   |        | 
|Royalty
income(1)                                                                    |  | $ | 30,955 | 
|                                                                                     |  |   |        | 
|Total Revenues                                                                       |  | $ | 30,955 | 
|                                                                                     |  |   |        | 
|Expenses:                                                                            |  |   |        | 
|Production taxes                                                                     |  |   | 796    | 
|Trust administrative expenses                                                        |  |   | 516    | 
|Derivative settlement loss                                                           |  |   | 2,623  | 
|                                                                                     |  |   |        | 
|Total Expenses                                                                       |  |   | 3,935  | 
|                                                                                     |  |   |        | 
|Distributable income available to unitholders                                        |  | $ | 27,020 | 
|                                                                                     |  |   |        | 
|                                                                                     | 
|Distributable income per common unit (35,062,500 units issued and outstanding)       |  | $ | 0.6100 | 
|Distributable income per subordinated unit (11,687,500 units issued and outstanding) |  | $ | 0.4819 | 





|(1) | Net of certain post-production expenses.
|--- | ----------------------------------------



11



---

##### Table of Contents

ITEM 2. Trustees Discussion and Analysis of Financial Condition and Results of
Operations

Introduction

The following discussion and analysis is intended to help the reader understand the Trusts financial condition and results of operations. This discussion and analysis should be read in conjunction with the
Trusts unaudited interim financial statements and the accompanying notes relating to the Trust and the Underlying Properties included in Item 1 of Part I of this Quarterly Report as well as the Trusts Annual Report on Form 10-K for
the year ended December 31, 2011 (the 2011 Form 10-K). Capitalized items in this Item 2 have the same meanings ascribed to them in Note 1 to the Trusts financial statements included in Item 1 of Part I of this
Quarterly Report.

Overview

The Trust is a statutory trust created under the Delaware Statutory Trust Act in June 2011. The business and affairs of the Trust are managed by the Trustee and, as necessary, the Delaware Trustee. The Trust does
not conduct any operations or activities other than owning the Royalty Interests and activities related to such ownership. The Trusts purpose is generally to own the Royalty Interests, to distribute to the Trust unitholders cash that the Trust
receives in respect of the Royalty Interests and the hedging arrangements (described in Note 3 to the financial statement contained in Part I, Item 1 of this Quarterly Report) and to perform certain administrative functions in respect of the
Royalty Interests and the Trust units. The Trust derives all or substantially all of its income and cash flow from the Royalty Interests and the hedging arrangements. The Trust is treated as a partnership for federal income tax purposes.

During November 2011, the Trust completed an initial public offering of its common units, representing beneficial interests in the
Trust, the net proceeds of which were remitted to Chesapeake as partial consideration for its conveyance of the Royalty Interests to the Trust.

Concurrent with the initial public offering, Chesapeake conveyed the Royalty Interests to the Trust effective July 1, 2011, which included interests in (a) 69 Producing Wells in the Colony Granite Wash
play and (b) 118 Development Wells that have been or that are to be drilled in the Colony Granite Wash play on properties within the AMI. Chesapeake is obligated to drill, or participate as a non operator in the drilling of, the Development
Wells from drill sites in the AMI on or prior to June 30, 2016. Additionally, based on Chesapeakes assessment of the ability of a Development Well to produce in paying quantities, Chesapeake is obligated to either complete and tie into
production or plug and abandon each Development Well. As of June 30, 2012, Chesapeake had drilled and completed 32 wells within the AMI (approximately 32.5 Development Wells as calculated under the development agreement). As of August 10,
2012, Chesapeake had drilled and completed, or caused to be drilled and completed, a total of 34 wells within the AMI (approximately 35.1 Development Wells as calculated under the development agreement).

The Trust is not responsible for any costs related to the drilling of the Development Wells or any other operating or capital costs
of the Underlying Properties, and Chesapeake may not drill and complete any well in the Colony Granite Wash formation on acreage included within the AMI for its own account until it has satisfied its drilling obligation to the Trust.

The Royalty Interests entitle the Trust to receive 90% of the proceeds (after deducting certain post-production expenses and any
applicable taxes) from the sales of production of oil, NGL and natural gas attributable to Chesapeakes net revenue interest in the Producing Wells and 50% of the proceeds (after deducting certain post-production expenses and any applicable
taxes) from the sales of oil, NGL and natural gas production attributable to Chesapeakes net revenue interest in the Development Wells. Post-production expenses generally consist of costs incurred to gather, store, compress, transport,
process, treat, dehydrate and market the oil, NGL and natural gas produced. However, the Trust is not responsible for costs of marketing services provided by Chesapeake.

On November 16, 2011, Chesapeake novated to the Trust, and the Trust became party to, derivative contracts covering a portion
of the production attributable to the Royalty Interests from October 1, 2011 through September 30, 2015. The Trusts distributable income will include net settlements under these derivative contracts. The value of the derivative
contracts as of June 30, 2012 was a net liability of $1.4 million.



12



---

##### Table of Contents

The Trust is required to make quarterly cash distributions of substantially all of its
cash receipts, after deducting the Trusts administrative expenses, on or about 60 days following the completion of each calendar quarter through (and including) the quarter ending June 30, 2031. The distribution made in the second quarter
of 2012, consisting of proceeds attributable to production from December 1, 2011 through February 29, 2012, was made on May 31, 2012 to record unitholders as of May 21, 2012.

The amount of Trust revenues and cash distributions to Trust unitholders will fluctuate from quarter to quarter depending on
several factors, including:



| |  |  | timing of initial sales from the Development Wells;
| | - |  | ---------------------------------------------------



| |  |  | oil, NGL and natural gas prices received;
| | - |  | -----------------------------------------



| |  |  | volumes of oil, NGL and natural gas produced and sold;
| | - |  | ------------------------------------------------------



| |  |  | amounts received from, or paid under, derivative contracts;
| | - |  | -----------------------------------------------------------



| |  |  | certain post-production expenses and any applicable taxes; and
| | - |  | --------------------------------------------------------------



| |  |  | the Trusts expenses.
| | - |  | ---------------------

Subordination Threshold.In order to provide support for cash distributions on the common units, 11,687,500 units (25% of the outstanding Trust units) are subordinated units. The subordinated
units, which are owned by Chesapeake, are entitled to receive pro rata distributions from the Trust each quarter if and to the extent there is sufficient cash to provide a cash distribution on the common units that is not less than the applicable
subordination threshold for the corresponding quarter as set forth in the Trust Agreement and as shown in the table below. If there is not sufficient cash to fund such a distribution on all of the common units (including the common units Chesapeake
owns), the distribution to be made with respect to the subordinated units will be reduced or eliminated for such quarter in order to make a distribution, to the extent possible, up to the subordination threshold amount on all the common units
(including the common units held by Chesapeake).

Incentive Threshold.  In exchange for agreeing to
subordinate a portion of its Trust units, and in order to provide additional financial incentive to Chesapeake to satisfy its drilling obligation and perform operations on the Underlying Properties in an efficient and cost-effective manner,
Chesapeake is entitled to receive incentive distributions equal to 50% of the amount by which the cash available for distribution on all of the Trust units in any quarter exceeds the incentive threshold for the corresponding quarter as set forth in
the Trust Agreement and as shown in the table below. The remaining 50% of cash available for distribution in excess of the applicable incentive threshold will be paid to the Trust unitholders, including Chesapeake, on a pro rata basis.

At the end of the fourth full calendar quarter following Chesapeakes satisfaction of its drilling obligation with respect to
the Development Wells, the subordinated units will automatically convert into common units on a one-for-one basis and Chesapeakes right to receive incentive distributions will terminate. After such time, the common units will no longer have
the protection of the subordination threshold, and all Trust unitholders will share on a pro rata basis in the Trusts distributions. There is no assurance of any minimum distribution at any time.



13



---

##### Table of Contents

The following table sets forth the subordination threshold and the incentive threshold
for each calendar quarter through the second quarter of 2017:



|                  |  |                        |  |                       
|----------------- |  | ---------------------- |  | ----------------------
|Period            |  | SubordinationThreshold |  | Incentive    Threshold
|                  |  | ($ per unit)          
|                  |  |                       
|2012:             |  |                        |  |                       
|Second Quarter(1) |  | 0.61                   |  | 0.91                  
|Third Quarter     |  | 0.63                   |  | 0.94                  
|Fourth Quarter    |  | 0.67                   |  | 1.01                  
|                  |  |                       
|2013:             |  |                        |  |                       
|First Quarter     |  | 0.69                   |  | 1.04                  
|Second Quarter    |  | 0.69                   |  | 1.04                  
|Third Quarter     |  | 0.71                   |  | 1.07                  
|Fourth Quarter    |  | 0.69                   |  | 1.04                  
|                  |  |                       
|2014:             |  |                        |  |                       
|First Quarter     |  | 0.69                   |  | 1.04                  
|Second Quarter    |  | 0.68                   |  | 1.02                  
|Third Quarter     |  | 0.69                   |  | 1.03                  
|Fourth Quarter    |  | 0.66                   |  | 0.99                  
|                  |  |                       
|2015:             |  |                        |  |                       
|First Quarter     |  | 0.66                   |  | 0.99                  
|Second Quarter    |  | 0.68                   |  | 1.02                  
|Third Quarter     |  | 0.64                   |  | 0.96                  
|Fourth Quarter    |  | 0.56                   |  | 0.84                  
|                  |  |                       
|2016:             |  |                        |  |                       
|First Quarter     |  | 0.51                   |  | 0.76                  
|Second Quarter    |  | 0.47                   |  | 0.70                  
|Third Quarter     |  | 0.44                   |  | 0.66                  
|Fourth Quarter    |  | 0.41                   |  | 0.62                  
|                  |  |                       
|2017:             |  |                        |  |                       
|First Quarter     |  | 0.39                   |  | 0.59                  
|Second Quarter    |  | 0.37                   |  | 0.56                  



(1) A distribution of $0.6100 per common unit and $0.4819 per subordinated unit was declared on August 10, 2012 and will be paid on or about
August 30, 2012 to unitholders of record as of August 20, 2012.

Results of Trust Operations

The quarterly payments to the Trust with respect to the Royalty Interests are based on the amount of proceeds actually received by
Chesapeake during the preceding calendar quarter. Proceeds from production are typically received by Chesapeake one month after production. Due to the timing of the payment of production proceeds, quarterly distributions made by Chesapeake to the
Trust will generally include royalties attributable to sales of oil, NGL and natural gas for three months, comprised of the first two months of the quarter just ended and the last month of the quarter prior to that one. Chesapeake is required to
make the Royalty Interest payments to the Trust within 35 days of the end of each calendar quarter. As a result, in May 2012, the Trust received a payment on the Royalty Interest representing royalties attributable to proceeds from sales of oil, NGL
and natural gas for December 1, 2011 through February 29, 2012.

Recently, low natural gas prices combined
with stronger oil prices have resulted in increased drilling activity in oil- and NGL-rich plays as operators have reduced uneconomic natural gas drilling activities. The resulting increase in production volumes of NGL has led to a significant
decrease in the price of NGL in both absolute terms and on a



14



---

##### Table of Contents

relative basis compared to oil. The Trusts exposure to low prices for NGL and natural gas production volumes for the production period from March 1, 2012 to May 31, 2012 resulted
in per unit income available for distribution below the subordination threshold and, accordingly, the Trust will pay a common unit distribution at the subordination threshold of $0.61 per common unit for the three-month period ended June 30,
2012 and a subordinated unit distribution of $0.4819 per subordinated unit for such period. Sustained low commodity prices will reduce the Trusts revenues and distributable income available to unitholders, and may result in future
distributions to common unitholders at or below the subordination threshold.

Trust Operations for the Three Months Ended June 30, 2012

On May 10, 2012, the Trust declared a cash distribution of $0.6588 per unit covering production for the
period from December 1, 2011 to February 29, 2012 to record unitholders as of May 21, 2012. The distribution was paid on May 31, 2012 and is reported as distributable income for the quarter ended June 30, 2012 due to the
modified cash accounting method adopted by the Trust. Distributable income attributable to production from December 1, 2011 to February 29, 2012 was calculated as follows (in thousands except for unit and per unit amounts):



|                                                                        |  |   |        | 
|----------------------------------------------------------------------- |  | - | ------ | 
|Revenues:                                                               |  |   |        | 
|Royalty
income(1)                                                       |  | $ | 34,554 | 
|Interest income                                                         |  |   | 1      | 
|                                                                        |  |   |        | 
|Total Revenues                                                          |  | $ | 34,555 | 
|                                                                        |  |   |        | 
|Expenses:                                                               |  |   |        | 
|Production taxes                                                        |  |   | 798    | 
|Trust administrative expenses                                           |  |   | 389    | 
|Derivative settlement loss                                              |  |   | 2,567  | 
|                                                                        |  |   |        | 
|Total Expenses                                                          |  |   | 3,754  | 
|                                                                        |  |   |        | 
|Distributable income available to unitholders                           |  | $ | 30,801 | 
|                                                                        |  |   |        | 
|Distributable income per unit (46,750,000 units issued and outstanding) |  | $ | 0.6588 | 





(1) Net of certain post-production expenses.

Royalty Income.  Royalty income to the Trust for the three-month period ended June 30, 2012 and attributable to production from December 1, 2011 to February 29, 2012 totaled $34.6
million based upon sales of production attributable to the Royalty Interests of 182 thousand barrels (mbbls) of oil, 315 mbbls of NGL and 2,921 million cubic feet (mmcf) of natural gas. Total production for the
three-month period was 984 thousand barrels of oil equivalent (mboe). Average prices received for oil, NGL and natural gas production, including the impact of certain post-production expenses and excluding production tax, during the
three-month period ended June 30, 2012 were $97.03 per barrel (bbl), $36.56 per bbl and $1.90 per thousand cubic feet (mcf), respectively. Average sales prices are net of certain post-production expenses, including
gathering, storage, compression, transportation, processing, treating, dehydrating and non-affiliate marketing expenses.

Production Taxes.  Production taxes are calculated as a percentage of oil, NGL and natural gas revenues, net of
any applicable tax credits. Production taxes for the three-month period ended June 30, 2012 totaled $0.8 million, or $0.81 per barrel of oil equivalent (boe), and were approximately 2% of royalty income.

Derivative Settlement Loss.  The Trust will record gains or losses from the derivative contracts conveyed under
the hedging arrangements when proceeds are received or payments are made, respectively. Swaps covering December 2011 through February 2012 production were settled, during the three-month period ended June 30, 2012, with proceeds from royalty
income for the same period. Total losses during the period were $2.6 million, or $0.05 per unit.



15



---

##### Table of Contents

Distributable Income.Distributable income paid to the Trust
unitholders during the three-month period ended June 30, 2012 and attributable to production from December 1, 2011 to February 29, 2012 was $30.8 million, or $0.6588 per unit, which included a $0.4 million reduction for Trust
administrative expenses and a cash reserve for the payment of future Trust administrative expenses. Distributable income was lower than the target distribution of $0.74 per unit stated in the prospectus dated November 10, 2011 relating to the
initial public offering of the Trusts units (the Prospectus) primarily as a result of lower than assumed prices for natural gas and NGL that were partially offset by higher than assumed prices for oil, including the impact of
certain post-production expenses. The average price received for oil sales of $97.03 per bbl for December 1, 2011 to February 29, 2012 production exceeded the price of $89.62 per bbl assumed in preparing the target distribution level for
the same period. The average price received for NGL sales of $36.56 per bbl was lower than the price of $43.47 per bbl assumed in preparing the target distribution level for the same period. The average price received for natural gas sales of $1.90
per mcf for December 1, 2011 to February 29, 2012 production was lower than the price of $2.76 per mcf assumed in preparing the target distribution level for the same period.

The distribution paid in the three months ended June 30, 2012 was neither an incentive nor subordinated distribution. The
calculated distribution was above the subordination threshold and below the incentive threshold for its corresponding distribution period.

Development Wells.  As of June 30, 2012, all of the Producing Wells were producing and approximately 32.5 Development Wells (as calculated under the development agreement) were completed and
producing. The amount that could be recovered under the Drilling Support Lien as of June 30, 2012 was approximately $190.3 million. In addition, 2.6 Development Wells (as calculated under the development agreement) were drilled in the AMI and
subsequently completed in July 2012. As of August 10, 2012, Chesapeake had drilled and completed, or caused to be drilled and completed, a total of 34 wells within the AMI (approximately 35.1 Development Wells as calculated under the
development agreement) and the amount that could be recovered under the Drilling Support Lien was approximately $184.5 million.

Trust Operations
for the Six Months Ended June 30, 2012

Cash distributions for the six-month period ended June 30,
2012 were $1.3865 per unit covering production for the period from September 1, 2011 to February 29, 2012. Distributable income attributable to production from September 1, 2011 to February 29, 2012 was calculated as follows (in
thousands except for unit and per unit amounts):



|                                                                        |  |   |        | 
|----------------------------------------------------------------------- |  | - | ------ | 
|Revenues:                                                               |  |   |        | 
|Royalty
income(1)                                                       |  | $ | 70,624 | 
|Interest income                                                         |  |   | 2      | 
|                                                                        |  |   |        | 
|Total Revenues                                                          |  | $ | 70,626 | 
|                                                                        |  |   |        | 
|Expenses:                                                               |  |   |        | 
|Production taxes                                                        |  |   | 1,550  | 
|Trust administrative expenses                                           |  |   | 865    | 
|Derivative settlement loss                                              |  |   | 3,391  | 
|                                                                        |  |   |        | 
|Total Expenses                                                          |  |   | 5,806  | 
|                                                                        |  |   |        | 
|Distributable income available to unitholders                           |  | $ | 64,820 | 
|                                                                        |  |   |        | 
|Distributable income per unit (46,750,000 units issued and outstanding) |  | $ | 1.3865 | 





(1)Net of certain post-production expenses.



16



---

##### Table of Contents

Royalty Income.  Royalty income to the Trust for the six-month period
ended June 30, 2012 and attributable to production from September 1, 2011 to February 29, 2012 totaled $70.6 million based upon sales of production attributable to the Royalty Interests of 359 mbbls of oil, 618 mbbls of NGL and 5,831
mmcf of natural gas. Total production for the six-month period was 1,949 mboe. Average prices received for oil, NGL and natural gas production, including the impact of certain post-production expenses and excluding production tax, during the
six-month period ended June 30, 2012 were $91.68 per bbl, $39.72 per bbl and $2.26 per mcf, respectively. Average sales prices are net of certain post-production expenses, including gathering, storage, compression, transportation, processing,
treating, dehydrating and non-affiliate marketing expenses.

Production Taxes.  Production taxes are
calculated as a percentage of oil, NGL and natural gas revenues, net of any applicable tax credits. Production taxes for the six-month period ended June 30, 2012 totaled $1.6 million, or $0.80 per boe, and were approximately 2% of royalty
income.

Derivative Settlement Loss.  The Trust will record gains or losses from the derivative
contracts conveyed under the hedging arrangements when proceeds are received or payments are made, respectively. Swaps covering October 2011 through February 2012 production were settled, during the six-month period ended June 30, 2012, with
proceeds from royalty income for the same period. Total losses during the period were $3.4 million, or $0.07 per unit.

Distributable Income.Distributable income paid to the Trust unitholders during the six-month period ended
June 30, 2012 and attributable to production from September 1, 2011 to February 29, 2012 was $64.8 million, or $1.3865 per unit, which included a $0.9 million reduction for Trust administrative expenses and a cash reserve for the
payment of future Trust administrative expenses. Distributable income was lower than the aggregate target distributions of $1.42 per unit for the six months ended June 30, 2012 as stated in the Prospectus primarily as a result of lower than
assumed prices for natural gas and NGL that were partially offset by higher than assumed prices for oil, including the impact of certain post-production expenses. The average price received for oil sales of $91.68 per bbl for September 1, 2011
to February 29, 2012 production exceeded the price of $85.73 per bbl assumed in preparing the target distribution level for the same period. The average price received for NGL sales of $39.72 per bbl was lower than the price of $41.61 per bbl
assumed in preparing the target distribution level for the same period. The average price received for natural gas sales of $2.26 per mcf for September 1, 2011 to February 29, 2012 production was lower than the price of $2.59 per mcf
assumed in preparing the target distribution level for the same period.

Neither distribution paid in the six months
ended June 30, 2012 was an incentive or subordinated distribution. The calculated distributions were each above the subordination threshold and below the incentive threshold for its corresponding distribution period.

Development Wells.  As of June 30, 2012, all of the Producing Wells were producing and approximately 32.5
Development Wells (as calculated under the development agreement) were completed and producing. The amount that could be recovered under the Drilling Support Lien as of June 30, 2012 was approximately $190.3 million. In addition, 2.6
Development Wells (as calculated under the development agreement) were drilled in the AMI and subsequently completed in July 2012. As of August 10, 2012, Chesapeake had drilled and completed, or caused to be drilled and completed, a total of 34
wells within the AMI (approximately 35.1 Development Wells as calculated under the development agreement) and the amount that could be recovered under the Drilling Support Lien was approximately $184.5 million.

Liquidity and Capital Resources

The Trusts principal sources of liquidity and capital are cash flows generated from the Royalty Interests, the hedging arrangements and the loan commitment as described below. The Trusts primary uses of
cash are distributions to Trust unitholders, including, if applicable, incentive distributions to Chesapeake, payments of production taxes, payments of Trust administrative expenses, including any reserves established by the Trustee for future
liabilities and repayment of loans, payments for derivative contract settlements and payments of expense reimbursements to Chesapeake for out-of-pocket expenses it incurs on behalf of the Trust. Administrative expenses include payments to the
Trustee and the Delaware Trustee as well as a quarterly fee of $50,000 to Chesapeake pursuant to an administrative services



17



---

##### Table of Contents

agreement. Each quarter, the Trustee determines the amount of funds available for distribution. Available funds are the excess cash, if any, received by the Trust from the sales of oil, NGL and
natural gas production attributable to the Royalty Interests during the quarter, over the Trusts expenses for the quarter and any cash reserve for the payment of liabilities of the Trust, subject in all cases to the subordination and incentive
provisions described previously.

The Trust is required to make quarterly cash distributions of substantially all of its
cash receipts, after deducting the Trusts administrative expenses, on or about 60 days following the completion of each calendar quarter through (and including) the quarter ending June 30, 2031. The second calendar quarter 2012
distribution of $0.6588 per unit, consisting of proceeds attributable to production from December 1, 2011 through February 29, 2012, was made on May 31, 2012 to record unitholders as of May 21, 2012.

On August 10, 2012, the Trust declared a cash distribution of $0.6100 per common unit and $0.4819 per subordinated unit,
consisting of proceeds attributable to production from March 1, 2012 to May 31, 2012, to record unitholders as of August 20, 2012. The distribution will be paid on or about August 30, 2012. The Trusts quarterly income
available for distribution was $0.5780 per unit, which was $0.0320 below the subordination threshold. As a result, the distribution per common unit will be the subordination threshold amount of $0.6100 for the quarter. Distributable income
attributable to production from March 1, 2012 to May 31, 2012 was calculated as follows (in thousands except for unit and per unit amounts):



|                                                                                     |  |   |        | 
|------------------------------------------------------------------------------------ |  | - | ------ | 
|Revenues:                                                                            |  |   |        | 
|Royalty
income(1)                                                                    |  | $ | 30,955 | 
|                                                                                     |  |   |        | 
|Total Revenues                                                                       |  | $ | 30,955 | 
|                                                                                     |  |   |        | 
|Expenses:                                                                            |  |   |        | 
|Production taxes                                                                     |  |   | 796    | 
|Trust administrative expenses                                                        |  |   | 516    | 
|Derivative settlement loss                                                           |  |   | 2,623  | 
|                                                                                     |  |   |        | 
|Total Expenses                                                                       |  |   | 3,935  | 
|                                                                                     |  |   |        | 
|Distributable income available to unitholders                                        |  | $ | 27,020 | 
|                                                                                     |  |   |        | 
|                                                                                     | 
|Distributable income per common unit (35,062,500 units issued and outstanding)       |  | $ | 0.6100 | 
|Distributable income per subordinated unit (11,687,500 units issued and outstanding) |  | $ | 0.4819 | 





|(1) | Net of certain post-production expenses.
|--- | ----------------------------------------

The Trustee can authorize the Trust to borrow money to pay Trust expenses that exceed cash held by the Trust. The Trustee may authorize the Trust to borrow from the Trustee as a lender provided the terms of the
loan are fair to the Trust unitholders. The Trustee may also deposit funds awaiting distribution in an account with itself, if the interest paid to the Trust at least equals amounts paid by the Trustee on similar deposits, and make other short-term
investments with the funds distributed to the Trust. The Trustee may also hold funds awaiting distribution in a non-interest bearing account.

Pursuant to the Trust Agreement, if at any time the Trusts cash on hand (including cash reserves) is not sufficient to pay the Trusts ordinary course expenses as they become due, Chesapeake will loan
funds to the Trust necessary to pay such expenses. Any funds loaned by Chesapeake pursuant to this commitment will be limited to the payment of current accounts payable or other obligations to trade creditors in connection with obtaining goods or
services or the payment of other current liabilities arising in the ordinary course of the Trusts business, and may not be used to satisfy Trust indebtedness for borrowed money of the Trust. If Chesapeake loans funds pursuant to this
commitment, unless Chesapeake agrees otherwise, no further distributions will be made to unitholders (except in respect of any previously determined quarterly cash distribution amount) until such loan is repaid.

The Trust is not responsible for any costs related to the drilling of the Development Wells and Chesapeake granted to the Trust a
lien on its interest in the AMI (except the Producing Wells and any other



18



---

##### Table of Contents

wells that were already producing as of July 1, 2011 and are not subject to the Royalty Interests) in order to secure the estimated amount of the drilling costs for the Trusts
interests in the Development Wells. As Chesapeake fulfills its drilling obligation over time, Development Wells that are completed or that are perforated for completion and then plugged and abandoned are released from the Drilling Support Lien and
the total dollar amount that may be recovered by the Trust for Chesapeakes failure to fulfill its drilling obligation is proportionately reduced.

Off-Balance Sheet Arrangements

The Trust has no off-balance sheet arrangements. The Trust has not guaranteed the debt of any other party, nor does the Trust have any other arrangements or relationships with other entities that could potentially
result in unconsolidated debt, losses or contingent obligations other than the derivative contracts disclosed in the section Hedging Arrangements in Note 3 in Part I, Item I of this Quarterly Report.

Critical Accounting Policies and Estimates

Refer to Note 2 of Part I, Item 1 for discussion of significant accounting policies and estimates. Critical accounting policies and estimates relating to the Trust are contained in Item 7 of the 2011 Form
10-K.

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

The discussion in this section provides information about derivative contracts pursuant to hedging arrangements between the Trust
and its counterparty effective October 1, 2011. The contracts underlying the hedging arrangements cover a portion of the expected production attributable to the Royalty Interests from the Producing Wells and the Development Wells through
September 30, 2015. The derivative contracts are settled in cash and do not require the actual delivery of oil at settlement. The contracts are settled based upon NYMEX prices. Under the hedging arrangements, the Trust receives payments
directly from its counterparty and is required to pay any amounts owed to its counterparty. The Trust does not have the ability to enter into any additional oil, NGL or natural gas derivative contracts, except in limited circumstances involving the
restructuring of the existing oil derivatives contracts.

As of June 30, 2012, the Trust had the following oil
derivative instruments:



|                   |  |                       |         |  |                             |   |       |                           |  |   |         | 
|------------------ |  | --------------------- | ------- |  | --------------------------- | - | ----- | ------------------------- |  | - | ------- | 
|                   |  | Fixed-Price Oil Swaps |        
|Production Quarter |  | Volume      (mbbl)    |         |  | WeightedAvg. Price(per bbl) |   |       | Fair Value($ inthousands) | 
|Q1
2012(1)         |  |                       | 54.6    |  |                             | $ | 85.48 |                           |  | $ | (867)   | 
|Q2
2012(2)         |  |                       | 166.9   |  |                             |   | 85.71 |                           |  |   | (1,543) | 
|Q3 2012            |  |                       | 176.6   |  |                             |   | 86.40 |                           |  |   | 235     | 
|Q4 2012            |  |                       | 185.5   |  |                             |   | 86.98 |                           |  |   | 30      | 
|Q1 2013            |  |                       | 182.2   |  |                             |   | 87.37 |                           |  |   | (104)   | 
|Q2 2013            |  |                       | 184.3   |  |                             |   | 87.60 |                           |  |   | (174)   | 
|Q3 2013            |  |                       | 187.9   |  |                             |   | 87.79 |                           |  |   | (155)   | 
|Q4 2013            |  |                       | 184.2   |  |                             |   | 87.99 |                           |  |   | (73)    | 
|Q1 2014            |  |                       | 179.8   |  |                             |   | 88.08 |                           |  |   | 1       | 
|Q2 2014            |  |                       | 180.3   |  |                             |   | 88.21 |                           |  |   | 71      | 
|Q3 2014            |  |                       | 178.8   |  |                             |   | 88.34 |                           |  |   | 137     | 
|Q4 2014            |  |                       | 174.3   |  |                             |   | 88.45 |                           |  |   | 186     | 
|Q1 2015            |  |                       | 171.0   |  |                             |   | 88.59 |                           |  |   | 249     | 
|Q2 2015            |  |                       | 175.4   |  |                             |   | 88.76 |                           |  |   | 303     | 
|Q3 2015            |  |                       | 153.6   |  |                             |   | 88.90 |                           |  |   | 318     | 
|                   |  |                       |         |  |                             |   |       |                           |  |   |         | 
|Total              |  |                       | 2,535.4 |  |                             | $ | 87.74 |                           |  | $ | (1,386) | 
|                   |  |                       |         |  |                             |   |       |                           |  |   |         | 





|(1) | Includes March 2012 production that was settled in August 2012.
|--- | ---------------------------------------------------------------

|(2) | Includes April and May 2012 production that was settled in August 2012.
|--- | -----------------------------------------------------------------------



19



---

##### Table of Contents

To the extent oil production falls below the hedged oil volume, the hedging
arrangements will also cover NGL production. Such estimated production of NGL is hedged with oil contracts using a conversion ratio of one barrel of NGL to 49.2% of a barrel of oil. Since late 2011, NGL prices have decreased relative to oil prices.
To the extent oil and NGL prices are not correlated, the hedging arrangements will not effectively mitigate the price risk of the Trusts NGL production.

The obligations to the counterparty under the hedging arrangements are secured by the Royalty Interests. The value of the derivative contracts as of June 30, 2012 was a net liability of $1.4 million.

Oil, NGL and Natural Gas Price Risk.  The Trusts primary asset and source of income is the
Royalty Interests, which generally entitle the Trust to receive a portion of the net proceeds from the sales of oil, NGL and natural gas from the Underlying Properties. The Trust is significantly exposed to fluctuations in the prices received for
oil, NGL and natural gas produced and sold. The derivative contracts described above are designed to mitigate a portion of the variability of the prices received for the Trusts share of production. The use of crude oil derivatives to partially
mitigate the price risk of NGL production, to the extent oil production falls below the hedged oil volume, is subject to basis risk to the extent oil and NGL prices are not highly correlated.

Credit Risk.A portion of the Trusts liquidity is concentrated in the derivative contracts described above. The use of
derivative contracts exposes the Trust to credit risk from its counterparty, which has an investment grade credit rating.

Credit Risk Associated With Chesapeake.  Chesapeakes ability to perform its obligations to the Trust will
depend on its future financial condition, economic performance, access to capital and ability to monetize assets, which in turn will depend upon the supply and demand for oil, NGL and natural gas, prevailing economic conditions and financial,
business and other factors, many of which are beyond Chesapeakes control.

If Chesapeake were to default on its
obligation to drill the Development Wells, the Trust would be able to foreclose on the Drilling Support Lien to the extent of Chesapeakes remaining interests in the undeveloped portions of the AMI, file a lawsuit to collect money damages from
Chesapeake and pursue other available legal remedies against Chesapeake. However, the Trust is not permitted to obtain specific performance from Chesapeake of its drilling obligation and the maximum amount the Trust can recover in a foreclosure or
other action was limited to approximately $184.5 million as of August 10, 2012 and will decease as the remaining Development Wells are drilled and completed.

Delays and expenses associated with a foreclosure could reduce distributions to the Trust unitholders by reducing the amount of proceeds available for distribution and may result in the loss of acreage due to
leasehold expirations. Any amounts actually recovered in a foreclosure action would be applied to completion of Chesapeakes drilling obligation, would not result in any distribution to the Trust unitholders and may be insufficient to drill the
number of wells needed for the Trust to realize the full value of the Royalty Interests in the Development Wells.

In
the event of a bankruptcy of Chesapeake or the wholly owned subsidiaries of Chesapeake that conveyed the Royalty Interests to the Trust, the Trust could lose the value of all of the Royalty Interests if a bankruptcy court were to hold that the
Royalty Interests constitute an asset of the bankruptcy estate. Chesapeake could also be unable to provide support to the Trust through loans and performance of its management duties.

ITEM 4. Controls and Procedures

Evaluation
of Disclosure Controls and Procedures.The Trustee maintains disclosure controls and procedures as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act), designed
to ensure that information required to be disclosed by the Trust in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms.
Disclosure controls and procedures



20



---

##### Table of Contents

include controls and procedures designed to ensure that information required to be disclosed by the Trust is accumulated and communicated by Chesapeake to The Bank of New York Mellon Trust
Company, N.A., as Trustee of the Trust, and its employees who participate in the preparation of the Trusts periodic reports as appropriate to allow timely decisions regarding required disclosures. As of the end of the period covered by this
Quarterly Report, the Trustee carried out an evaluation of the Trustees disclosure controls and procedures. Mike Ulrich, as Trust Officer of the Trustee, has concluded that the disclosure controls and procedures of the Trust are effective.

Due to the nature of the Trust as a passive entity and in light of the contractual arrangements pursuant to which the
Trust was created, including the provisions of (i) the Trust Agreement, (ii) the administrative services agreement and (iii) the conveyances granting the Royalty Interests, the Trustees disclosure controls and procedures related
to the Trust necessarily rely on (a) information provided by Chesapeake, including information relating to results of operations, the status of drilling of the Development Wells, the costs and revenues attributable to the Trusts interests
under the conveyance and other operating and historical data, plans for future operating and capital expenditures, reserve information, information relating to projected production, and other information relating to the status and results of
operations of the underlying properties and the Royalty Interests, and (b) conclusions and reports regarding reserves by the Trusts independent reserve engineers.

Changes in Internal Control over Financial Reporting.During the quarter ended June 30, 2012, there has been
no change in the Trustees internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, the Trustees internal control over financial reporting related to the Trust. The Trustee
notes for purposes of clarification that it has no authority over, and makes no statement concerning, the internal control over financial reporting of Chesapeake.



21



---

##### Table of Contents

PART II. OTHER INFORMATION

ITEM 1A. Risk Factors

Risk factors relating to the Trust are contained in Item 1A of the 2011 Form 10-K. There have not been any material changes from the risk factors previously disclosed in the 2011 Form 10-K.



22



---

##### Table of Contents

ITEM 6. Exhibits

The following exhibits are filed or furnished as a part of this report.



|               |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  |  |         |  |             |  |                 |  |                    
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- |  | ---------------- |  | ------- |  | ----------- |  | --------------- |  | -------------------
|               |  |                                                                                                                                                                                                                                                                               |  | Incorporated by Reference |  |                  |  |        
|Exhibit Number |  | Exhibit Description                                                                                                                                                                                                                                                           |  | Form                      |  | SEC File  Number |  | Exhibit |  | Filing Date |  | Filed  Herewith |  | Furnished  Herewith
|               |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  | 
|3.1            |  | Certificate of Trust of Chesapeake Granite Wash Trust.                                                                                                                                                                                                                        |  | S-1                       |  | 333-175395       |  | 3.1     |  | 07/07/2011  |  |                 |  |                    
|               |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  | 
|3.2            |  | Amended and Restated Trust Agreement, dated as of November 16, 2011, by and among Chesapeake Energy Corporation, Chesapeake Exploration, L.L.C., The Bank of New York Mellon Trust
Company, N.A., as Trustee, Trustee and The Corporation Trust Company, as Delaware Trustee. |  | 8-K                       |  | 001-35343        |  | 3.1     |  | 11/21/2011  |  |                 |  |                    
|               |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  | 
|31.1           |  | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002  Trustees Vice President.                                                                                                                                                                           |  |                           |  |                  |  |         |  |             |  | X               |  |                    
|               |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  | 
|32.1           |  | Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  Trustees Vice President                                                                                                                                                                            |  |                           |  |                  |  |         |  |             |  |                 |  | X                  



23



---

##### Table of Contents

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.

Date: August 14, 2012



CHESAPEAKE GRANITE WASH TRUSTBy:

THE BANK OF NEW YORK MELLON TRUST COMPANY, N.A, Trustee


By:

/s/ Michael J. UlrichMichael J. UlrichVice President


The registrant, Chesapeake Granite Wash Trust, has no principal executive officer, principal
financial officer, board of directors or persons performing similar functions. Accordingly, no additional signatures are available, and none have been provided. In signing the report above, the Trustee does not imply that it has performed any such
function or that such function exists pursuant to the terms of the Trust Agreement under which it serves.



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  |  |         |  |             |  |                 |  |                    
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- |  | ---------------- |  | ------- |  | ----------- |  | --------------- |  | -------------------
|              |  |                                                                                                                                                                                                                                                                               |  | Incorporated by Reference |  |                  |  |        
|ExhibitNumber |  | Exhibit Description                                                                                                                                                                                                                                                           |  | Form                      |  | SEC File  Number |  | Exhibit |  | Filing Date |  | Filed  Herewith |  | Furnished  Herewith
|              |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  | 
|3.1           |  | Certificate of Trust of Chesapeake Granite Wash Trust.                                                                                                                                                                                                                        |  | S-1                       |  | 333-175395       |  | 3.1     |  | 07/07/2011  |  |                 |  |                    
|              |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  | 
|3.2           |  | Amended and Restated Trust Agreement, dated as of November 16, 2011, by and among Chesapeake Energy Corporation, Chesapeake Exploration, L.L.C., The Bank of New York Mellon Trust
Company, N.A., as Trustee, Trustee and The Corporation Trust Company, as Delaware Trustee. |  | 8-K                       |  | 001-35343        |  | 3.1     |  | 11/21/2011  |  |                 |  |                    
|              |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  | 
|31.1          |  | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002  Trustees Vice President.                                                                                                                                                                           |  |                           |  |                  |  |         |  |             |  | X               |  |                    
|              |  |                                                                                                                                                                                                                                                                               |  |                           |  |                  | 
|32.1          |  | Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  Trustees Vice President                                                                                                                                                                            |  |                           |  |                  |  |         |  |             |  |                 |  | X