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 September 30, 2016


[ ]    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)


Delaware45-6355635(State or other jurisdiction of incorporation or organization)(I.R.S. Employer Identification No.)The Bank of New York MellonTrust Company, N.A., TrusteeGlobal Corporate Trust919 Congress AvenueAustin, Texas78701(Address of principal executive offices)(Zip Code)


(512) 236-6555


(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 [X]Non-accelerated filer [ ]Smaller reporting company [ ](Do not check if a smallerreporting 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 November 9, 2016 , 35,062,500 Common Units and 11,687,500 Subordinated Units representing beneficial interests in Chesapeake Granite Wash Trust were outstanding.













---









CHESAPEAKE GRANITE WASH TRUST


INDEX TO FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2016





PART I. FINANCIAL INFORMATIONPageItem 1.Financial Statements (Unaudited):Statements of Assets, Liabilities and Trust Corpus1Statements of Distributable Income2Statements of Changes in Trust Corpus2Notes to Financial Statements3Item 2.Trustee’s Discussion and Analysis of Financial Condition and Results of Operations11Item 3.Quantitative and Qualitative Disclosures About Market Risk19Item 4.Controls and Procedures19PART II. OTHER INFORMATIONItem 1A.Risk Factors21Item 6.Exhibits21


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.







---












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 elsewhere herein regarding the proved oil, natural gas and natural gas liquids (NGL) reserves associated with the properties underlying the Royalty Interests, the Trust’s or Chesapeake’s future financial position, business strategy, budgets, projected costs and plans and objectives for future operations, information regarding target distributions, statements pertaining to future development activities and costs and information regarding production and reserve growth, are forward-looking statements. Actual outcomes and results may differ materially from those projected. 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, 2015 , and those set forth from time to time in the Trust’s filings with the Securities and Exchange Commission, which could affect the future results of the energy industry in general, and the Trust and Chesapeake in particular, and could cause those 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, except as required by applicable law.






















---









PART I. FINANCIAL INFORMATION


|        |                     
|------- | --------------------
|ITEM 1. | Financial Statements

CHESAPEAKE GRANITE WASH TRUSTSTATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS(Unaudited)September 30,2016December 31,2015($ in thousands)ASSETS:Cash and cash equivalents$1,203$1,149Short-term derivative asset—2,109Investment in royalty interests487,793487,793Less: accumulated amortization and impairment(456,031)(427,660)Net investment in royalty interests31,76260,133Total assets$32,965$63,391LIABILITIES AND TRUST CORPUS:Loan from Chesapeake$—$175Total liabilities—175Trust Corpus; 35,062,500 common units and 11,687,500subordinated units authorized and outstanding32,96563,216Total liabilities and Trust corpus$32,965$63,391



































The accompanying notes are an integral part of these financial statements.
 
 1


---









CHESAPEAKE GRANITE WASH TRUSTSTATEMENTS OF DISTRIBUTABLE INCOME(Unaudited)Three Months EndedSeptember 30,Nine Months EndedSeptember 30,2016201520162015($ in thousands, except per unit data)REVENUES:Royalty income$2,608$6,808$9,041$30,871INCOME (EXPENSES):Production taxes(79)(163)(317)(538)Trust administrative expenses(179)(267)(1,125)(1,072)Derivative settlement gain—6,0942,10912,944Cash reserves used (withheld)22476(229)(221)Total income (expenses)(34)5,74043811,113Distributable income available to unitholders$2,574$12,548$9,479$41,984Distributable income per common unit (35,062,500 units)$0.0734$0.3579$0.2704$1.1974Distributable income per subordinated unit (11,687,500 units)$—$—$—$—





CHESAPEAKE GRANITE WASH TRUSTSTATEMENTS OF CHANGES IN TRUST CORPUS(Unaudited)Nine Months EndedSeptember 30,20162015($ in thousands)TRUST CORPUS:Beginning of period$63,216$256,604Cash reserve surplus229221Amortization of investment in royalty interests(5,387)(19,491)Impairment of investment in royalty interests(22,984)(126,899)Change in derivative asset and liability(2,109)(10,372)Distributable income9,47941,984Distributions paid to unitholders(9,479)(41,984)TRUST CORPUS:End of period$32,965$100,063











The accompanying notes are an integral part of these financial statements.
 
 2


---




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 in June 2011 under the Delaware Statutory Trust Act pursuant to an initial trust agreement by and among Chesapeake Energy Corporation ("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 within an area of mutual interest (the "AMI") 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 since been  drilled on properties held by Chesapeake within the AMI. Pursuant to a development agreement with the Trust, Chesapeake was obligated to drill, cause to be drilled or participate as a non-operator in the drilling of the 118 Development Wells by June 30, 2016. Additionally, based on Chesapeake’s assessment of the ability of a Development Well to produce in paying quantities, Chesapeake was 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. As of June 30, 2016, Chesapeake had fulfilled its drilling obligation under the development agreement.


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. The royalty interests in the Producing Wells entitle 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 sales of oil, natural gas and NGL production attributable to Chesapeake’s net revenue interest in the Producing Wells. The royalty interests in the Development Wells entitle 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, natural gas and NGL 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, for cash proceeds of approximately $409.7 million, net of offering costs. 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 set forth in the Trust Agreement for the corresponding quarter (the “subordination threshold”). If there is not 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 2017 second quarter, the subordinated units will automatically convert into common units on a one-for-one basis and Chesapeake’s right to receive incentive





3


---

CHESAPEAKE GRANITE WASH TRUST
 NOTES TO FINANCIAL STATEMENTS - (Continued)
 (Unaudited)





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 aggregate quarterly calculated income available for distribution for the nine months ended September 30, 2016 , consisting of proceeds attributable to production from September 1, 2015 to May 31, 2016 , was $0.2704 per common unit. As the Trust's quarterly calculated income available for distribution for each of the quarterly production periods from September 1, 2015 to November 30, 2015, December 1, 2015 to February 29, 2016 and March 1, 2016 to May 31, 2016 was below the subordination threshold, no distribution was paid for the subordinated units. All of the subordinated units are held by Chesapeake. See Note 6 for additional information related to the quarterly cash distributions and Risks and Uncertainties in Note 2 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 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, 2015 and the unaudited interim financial statements of the Trust as of and for the three and nine months ended September 30, 2016 and 2015, 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 to fairly state the Trust's financial position and results of operations for the periods presented. The accompanying unaudited interim financial statements should be read in conjunction with the December 31, 2015 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, 2015 . These financial statements have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not include all disclosures required for financial statements prepared in conformity with accounting principles generally accepted in the United States of America (GAAP).


Financial statements of the Trust differ from financial statements prepared in accordance with 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 .


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, natural gas and NGL reserves, which are used to compute the Trust’s amortization of the Investment in Royalty Interests (as defined in Investment in Royalty Interests below) and, as necessary, to evaluate potential impairments of Investment in Royalty Interests and determine the fair value of outstanding derivatives. Actual results could differ from those estimates.


Risks and Uncertainties. The Trust’s revenue and distributions are substantially dependent upon the prevailing and future prices for oil, natural gas and NGL, 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, natural gas and NGL prices historically have been volatile, and may be subject to significant fluctuations in the future. The Trust’s derivative contracts, which were only in effect through September 30, 2015, served to mitigate the effect of this price volatility on a portion of the Trust’s anticipated oil and NGL production. Beginning October 1, 2015, all of the production





4


---

CHESAPEAKE GRANITE WASH TRUST
 NOTES TO FINANCIAL STATEMENTS - (Continued)
 (Unaudited)





attributable to the Trust's Royalty Interests is subject to market prices. See Note 3 for discussion of the Trust’s derivative contracts.


The Trust’s income available for distribution throughout 2015 and to date in 2016 has been adversely affected by several factors. Oil and natural gas prices declined significantly throughout 2015 and remain low. The Trust's revenues and distributable income available to unitholders have been and will continue to be adversely affected if commodity prices remain at current levels or decline further. For each of the quarterly production periods from September 1, 2015 to November 30, 2015, December 1, 2015 to February 29, 2016 and March 1, 2016 to May 31, 2016, the Trust's calculated distribution per common unit was below the applicable subordination threshold, and no subordinated distribution was paid. On November 10, 2016 , the Trust declared a cash distribution of $0.0857 per common unit, consisting of proceeds attributable to production from June 1, 2016 to August 31, 2016 . All of the quarterly income available for distribution will be used to make the common unit distribution, and no subordinated unit distribution will be paid. The distribution will be paid on December 1, 2016 to record unitholders as of November 21, 2016 . See Note 6 for information regarding prior distributions paid and Note 7 for information regarding the distribution to be paid on December 1, 2016 .


During the nine months ended September 30, 2016 , approximately $2.1 million , or 22%, of the distributable income available to common unitholders was attributable to derivative settlement gains or hedging activities. As disclosed in Note 3 below, the derivative contracts were initially novated to the Trust in November 2011 and covered a portion of the production attributable to the Royalty Interests from October 1, 2011 through September 30, 2015, but did not cover any production subsequent to September 30, 2015. Settlement of these derivative contracts continued through February 2016.


In the three and nine months ended September 30, 2016 , the Trust recognized approximately $8.2 million and $23.0 million , respectively, in impairments of the Royalty Interests, primarily due to a decrease in commodity prices used to calculate the proved reserves attributable to the Trust's interest in the Underlying Properties. See Investment in Royalty Interests below for further discussion of the impairments.


Chesapeake's ability to perform its obligations to the Trust depend on its future results of operations, financial condition and liquidity, which in turn depend upon the supply and demand for oil, natural gas and NGL, prevailing economic conditions and financial, business and other factors, many of which are beyond Chesapeake's control.


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.


Cash and Cash Equivalents .  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 Investment in Royalty Interests 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. 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.


On a quarterly basis, the Trust evaluates the carrying value of the Investment in Royalty Interests under the full cost accounting rules of 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. In the three and nine months ended September 30, 2016 , the Trust recognized approximately $8.2 million and $23.0 million , respectively, in impairments of the Royalty Interests, primarily due to a decrease in commodity prices used to calculate the proved reserves attributable to the Trust's interest in the Underlying Properties. In the three and nine months ended September 30, 2015 , the Trust recognized approximately $31.9 million and $126.9 million , respectively, in impairments of the Royalty Interests, primarily due to a decrease in commodity prices used to calculate the proved reserves attributable to the





5


---

CHESAPEAKE GRANITE WASH TRUST
 NOTES TO FINANCIAL STATEMENTS - (Continued)
 (Unaudited)





Trust's interest in the Underlying Properties and lower proved reserve quantities resulting from higher-than-expected pressure depletion within certain areas of the AMI. The impairments resulted in non-cash charges to Trust corpus and did not affect the Trust's distributable income.


Derivatives. To mitigate a portion of the exposure to adverse market changes of oil prices, the Trust had derivative contracts covering a portion of oil production through September 30, 2015. See Note 3 for discussion of the derivative contracts.


The Trust recorded gains or losses from the derivative contracts when proceeds were received or payments were made, respectively. Additionally, changes in the fair value of the derivative contracts were accounted for as an adjustment to Trust corpus and the fair value carried on the Statements of Assets, Liabilities and Trust Corpus. Cash distributions to unitholders were increased or decreased by settlements of the Trust's derivative contracts. The Trust continued to settle the derivative contracts through February 2016.


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 Statements of Assets, Liabilities and Trust Corpus until repaid. A loan neither increases nor decreases distributions to unitholders; however, unless Chesapeake agrees otherwise, no further distributions will be made to unitholders (except in respect of any previously determined quarterly cash distribution amount) until the loan is repaid. There were no loans outstanding as of September 30, 2016 , however, in April 2016, the Trust’s cash on hand (including cash reserves) was not sufficient to pay its ordinary course expenses as they became due. Chesapeake loaned $200,000 to the Trust to pay such expenses and agreed to permit the Trust to continue making distributions while the loan was outstanding. The loan was repaid in May 2016. As of December 31, 2015, a $175,000 loan was outstanding with Chesapeake, and the loan was repaid in March 2016. Chesapeake agreed to permit the Trust to continue making distributions while the loan was outstanding.


Revenues and Expenses. 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 revenues with respect to the Royalty Interests in the Underlying Properties are net of existing royalties and overriding royalties associated with Chesapeake's interests and 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, natural gas and NGL produced. However, the Trust is not responsible for costs of marketing services provided by affiliates of Chesapeake. Cash distributions to unitholders are reduced by the Trust’s general and administrative expenses and cash settlements on derivatives.





|   |                     
|-- | --------------------
|3. | Derivative Contracts

The Trust did not have derivatives on the Statements of Assets, Liabilities and Trust Corpus as of September 30, 2016 and will not have derivatives in future periods. All of the Trust's derivative contracts expired on September 30, 2015. The Trust's derivative contracts were intended to manage its exposure to adverse changes in oil prices. 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 derivative contracts covering a portion of its expected production from October 1, 2011 through September 30, 2015. These derivative contracts consisted of fixed-price oil swaps in which the Trust received a fixed price and paid a floating market price based on New York Mercantile Exchange (NYMEX) settlement prices to the counterparty for the underlying commodity of the derivative. All swaps were net settled based on the difference between the fixed-price payment and the floating-price payment. Settlements were 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 was required to be made by the 40th day following the end of the calendar quarter in which such payment became due. The Trust continued to settle the derivative contracts through February 2016 for production through September 30, 2015. As a party to these contracts, the Trust received payments directly from its counterparty or was required to pay any amounts owed directly to the counterparty.





6


---

CHESAPEAKE GRANITE WASH TRUST
 NOTES TO FINANCIAL STATEMENTS - (Continued)
 (Unaudited)





Additional Disclosures Regarding Derivative Contracts


In accordance with accounting guidance for derivatives and hedging, and because a legal right of set-off existed, the Trust has netted the value of its derivative contracts with the counterparty in the accompanying Statements of Assets, Liabilities and Trust Corpus as of December 31, 2015. The Trust did not apply hedge accounting to any of its derivative contracts, and therefore, any changes in the fair value of the derivative contracts prior to settlement were accounted for as an adjustment to Trust corpus. Results of settled derivative contracts were reflected in distributable income in the period when paid. There was no settlement of derivative contracts for the three months ended September 30, 2016 , as the Trust settled all derivative contracts as of February 2016. For the nine months ended September 30, 2016 , the Trust settled derivative contracts that resulted in receipts from the counterparty of $2.1 million . For the three and nine months ended September 30, 2015 , the Trust settled derivative contracts that resulted in receipts from the counterparty of $6.1 million and $12.9 million , respectively.


On a gross basis without regard to same-counterparty netting, the fair value of short-term commodity derivatives in the Statements of Assets, Liabilities and Trust Corpus as of December 31, 2015 , was $2.1 million.


All of the Trust’s derivative positions were subject to netting arrangements which provide for offsetting of asset and liability positions, as well as related cash collateral if applicable. Such netting arrangements generally did not have restrictions. Under such netting arrangements, the Trust offset the fair value of derivative instruments with cash collateral received or paid for those contracts executed with the same counterparty, which reduced the Trust’s total assets and Trust corpus. As of December 31, 2015 , the Trust did not have any cash collateral balances for these derivatives.


Fair Value Measurement


Certain financial instruments are reported at fair value on the Statements 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.


Fair Value of Derivatives. The fair value of the Trust's derivatives was based on the NYMEX settlement price. These values were compared to the values given by the Trust's counterparty for reasonableness. Since commodity swaps do not include optionality and therefore generally have no unobservable inputs, they were classified as Level 2.


The following table provides fair value measurement information for derivative assets measured at fair value on a recurring basis as of December 31, 2015:


QuotedPrices inActiveMarkets(Level 1)SignificantOtherObservableInputs(Level 2)SignificantUnobservableInputs(Level 3)TotalFair Value($ in thousands)As of December 31, 2015Total derivative assets$—$2,109$—$2,109


Fair Value of Other Financial Instruments. The estimated fair value of other financial instruments is made in accordance with accounting guidance for financial instruments. The carrying values of financial instruments comprising cash and cash equivalents approximate fair values due to the short-term maturities of these instruments.





7


---




CHESAPEAKE GRANITE WASH TRUST
 NOTES TO FINANCIAL STATEMENTS - (Continued)
 (Unaudited)





|   |             
|-- | ------------
|4. | Income Taxes

The Trust is a Delaware statutory trust that is treated as a partnership for U.S. 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. As of September 30, 2016 , no inflation adjustment has been made.


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 services 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. The Trust had no derivative contracts as of September 30, 2016 .


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 transferred by Chesapeake to a third party, 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 upon by Chesapeake and the Trustee.





The development agreement obligated Chesapeake to drill, cause to be drilled 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 was obligated to either complete and tie into production or plug and abandon each Development Well. Chesapeake 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 met its obligation to drill the Development Wells. As of June 30, 2016, Chesapeake had fulfilled its drilling obligation under the development agreement.


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.





8


---

CHESAPEAKE GRANITE WASH TRUST
 NOTES TO FINANCIAL STATEMENTS - (Continued)
 (Unaudited)





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. 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. There were no loans outstanding as of September 30, 2016 , however, in April 2016, Chesapeake loaned $200,000 to the Trust and agreed to permit the Trust to continue making distributions while the loan was outstanding. The loan was repaid in May 2016. As of December 31, 2015, a $175,000 loan was outstanding with Chesapeake, and the loan was repaid in March 2016. Chesapeake agreed to permit the Trust to continue making distributions while the loan was outstanding.





|   |                             
|-- | ----------------------------
|6. | 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.


For the nine months ended September 30, 2016 and 2015, the Trust declared and paid the following cash distributions:


Cash Distribution perCommon UnitProduction PeriodDistributionDatePublic Unitholders Other Than ChesapeakeChesapeakeCash Distribution per Subordinated UnitMarch 2016 - May 2016August 29, 2016$0.0734$0.0734$—December 2015 - February 2016May 31, 2016$0.0403$0.0403$—September 2015 - November 2015(a)March 1, 2016$0.2195$0.0369$—March 2015 - May 2015August 31, 2015$0.3579$0.3579$—December 2014 - February 2015June 1, 2015$0.3899$0.3899$—September 2014 - November 2014March 2, 2015$0.4496$0.4496$—


___________________________________________________


|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(a) | In its press release dated February 4, 2016, the Trust incorrectly announced that the distributable income for the quarter ended December 31, 2015 was $0.2195 per common unit. Chesapeake advised the Trust that Chesapeake included an incorrect amount for the derivative settlement gain in the prior calculation of distributable income. Chesapeake elected to waive its right to the higher distribution on common units held by Chesapeake with respect to the 2016 first quarter distribution. As a result, Chesapeake's distribution was reduced by approximately $1.4 million to allow all other common unitholders to receive a distribution of $0.2195 per common unit as previously announced. Chesapeake received a distribution of $0.0369 per common unit.







9


---




CHESAPEAKE GRANITE WASH TRUST
 NOTES TO FINANCIAL STATEMENTS - (Continued)
 (Unaudited)





7. Subsequent Events


On November 10, 2016 , the Trust declared a cash distribution of $0.0857 per common unit, consisting of proceeds attributable to production from June 1, 2016 to August 31, 2016 . The distribution will be paid on December 1, 2016 to record unitholders as of November 21, 2016 . The Trust's quarterly income available for distribution was $0.0643 per unit, which was $0.3757 below the applicable subordination threshold of $0.4400 . All of the quarterly income available for distribution will be used to make the common unit distribution, and no subordinated unit distribution will be paid. Distributable income attributable to production from June 1, 2016 to August 31, 2016 was calculated as follows (in thousands, except for unit and per unit amounts):


REVENUES:Royalty income(a)$3,390INCOME (EXPENSES):Production taxes(132)Trust administrative expenses(b)(252)Total expenses(384)Distributable income available to unitholders$3,006Distributable income per common unit (35,062,500 units)$0.0857Distributable income per subordinated unit (11,687,500 units)(c)$—


___________________________________________________


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

|    |                                  
|--- | ---------------------------------
|(b) | Including cash reserves withheld.

|    |                                                                                                                                          
|--- | -----------------------------------------------------------------------------------------------------------------------------------------
|(c) | As the common unit distribution is below the applicable subordination threshold, no distribution was declared for the subordinated units.










10


---









|        |                                                                                   
|------- | ----------------------------------------------------------------------------------
|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, 2015 (the “2015 Form 10-K”).


Overview


The Trust is a statutory trust formed in June 2011 under the Delaware Statutory Trust Act. 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 derivative contracts (described in Note 3 to the financial statements contained in Item 1 of Part I 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, through March 31, 2016, net gains on settlements of the derivative contracts. The Trust is treated as a partnership for federal income tax purposes.


Concurrent with the Trust's initial public offering in November 2011, 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 since been drilled in the Colony Granite Wash play on properties within the AMI. Chesapeake was obligated to drill, cause to be drilled 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 was obligated to either complete and tie into production or plug and abandon each Development Well. As of June 30, 2016, Chesapeake had fulfilled its drilling obligation under the development agreement.


The Trust was 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 was not permitted to drill and complete any well in the Colony Granite Wash formation on acreage included within the AMI for its own account until it had 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, natural gas and NGL 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, natural gas and NGL 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, natural gas and NGL produced. However, the Trust is not responsible for costs of marketing services provided by Chesapeake or its affiliates.


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 included net settlements under these derivative contracts. As of February 2016, the Trust had settled all derivative contracts. As of December 31, 2015, the fair value of the derivative contracts was a net asset of $2.1 million .





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. During the nine months ended September 30, 2016 , a distribution was paid on March 1, 2016, May 31, 2016 and August 29, 2016. See Liquidity and Capital Resources below and Note 6 to the financial statements contained in Item 1 Part I of this Quarterly Report for more information regarding the distributions.





11


---






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





|  |                                                                              
|- | -----------------------------------------------------------------------------
|• | timing and amount of initial production and sales from the Development Wells;

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

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

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

|  |                      
|- | ---------------------
|• | the Trust’s expenses.

Through March 31, 2016, the Trust revenues and cash distributions to Trust unitholders were also affected by amounts received from, or paid under, derivative contracts.


Subordination Threshold. In order to provide support for cash distributions on the common units, Chesapeake agreed to subordinate 11,687,500 of the Trust units retained following the initial public offering of common units, which constitute 25% of the outstanding Trust units. 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 pay a cash distribution on the common units that is no less than 80% of the target distribution set forth in the Trust Agreement for the corresponding quarter. If there is not sufficient cash to fund such a distribution on all of the common units, the distribution to be made with respect to the subordinated units is reduced or eliminated for such quarter in order to make a distribution, to the extent possible, of 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 is 20% greater than the target distribution for such quarter. The remaining 50% of cash available for distribution in excess of the applicable incentive threshold is paid to the Trust unitholders, including Chesapeake, on a pro rata basis.


At the end of the 2017 second quarter, 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. With respect to distributions for quarters following the 2017 second quarter, 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 period during which the subordinated units are outstanding is referred to as the subordination period.








12


---






The following table sets forth the subordination threshold and the incentive threshold for each calendar quarter through the 2017 second quarter, as established in the Trust Agreement:


PeriodSubordinationThreshold(a)IncentiveThreshold(a)(per unit)2016:First Quarter(b)$0.51$0.76Second Quarter(c)$0.47$0.70Third Quarter(d)$0.44$0.66Fourth Quarter$0.41$0.622017:First Quarter$0.39$0.59Second Quarter$0.37$0.56


_____________________________________________________________________


|    |                                                                                                                                                                                                                                                                         
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(a) | For each quarter, the subordination threshold equals 80% of the target distribution and the incentive threshold equals 120% of the target distribution. The subordination and incentive thresholds terminate after the distribution is made for the 2017 second quarter.

|    |                                                                                                                                                                                                                                                                                                         
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(b) | A distribution of $0.0403 per common unit was declared on May 6, 2016 to unitholders of record as of May 20, 2016. The distribution was paid on May 31, 2016. As the common unit distribution was below the applicable subordination threshold, no distribution was declared for the subordinated units.

|    |                                                                                                                                                                                                                                                                                                                  
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(c) | A distribution of $0.0734 per common unit was declared on August 5, 2016 to unitholders of record as of August 19, 2016. The distribution was paid on August 29, 2016. As the common unit distribution was below the applicable subordination threshold, no distribution was declared for the subordinated units.

|    |                                                                                                                                                                                                                                                                                                           
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(d) | A distribution of$0.0857per common unit was declared onNovember 10, 2016to unitholders of record as ofNovember 21, 2016. The distribution will be paid onDecember 1, 2016. As the common unit distribution was below the subordination threshold, no distribution was declared for the subordinated units.




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 generally include royalties attributable to sales of oil, natural gas and NGL 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. During the nine months ended September 30, 2016 , the Trust received payments on the Royalty Interests representing royalties attributable to proceeds from sales of oil, natural gas and NGL for September 1, 2015 to May 31, 2016 .


The Trust’s income available for distribution throughout 2015 and to date in 2016 has been adversely affected by several factors. Oil and natural gas prices declined significantly throughout 2015 and remain low. The Trust's revenues and distributable income available to unitholders have been and will continue to be adversely affected if commodity prices remain at current levels or decline further. For each of the quarterly production periods from September 1, 2015 to May 31, 2016, the Trust's calculated distribution per common unit was below the applicable subordination threshold, and no subordinated distribution was paid.


Low levels of future production and low commodity prices will continue to reduce the Trust’s revenues and distributable income available to unitholders and will likely result in continued distributions to common unitholders below the subordination threshold. When a quarterly cash distribution in respect of the common units is lower than the applicable subordination threshold, the common units are not entitled to receive any additional distributions, nor are the common units or the subordinated units entitled to arrearages in any future quarter. As disclosed in Note 3 to the





13


---






financial statements contained in Item 1 of Part I of this Quarterly Report, the derivative contracts were initially novated to the Trust in November 2011 and covered a portion of the production attributable to the Royalty Interests from October 1, 2011 through September 30, 2015, but did not cover any production subsequent to September 30, 2015. Settlement of these derivative contracts continued through February 2016. As a result of the expiration of these derivative contracts, it is anticipated that Trust revenues and funds available for distribution will continue to remain low as long as low commodity prices continue.


In the three and nine months ended September 30, 2016, the Trust recognized approximately $8.2 million and 23.0 million , respectively, in impairments of the Royalty Interests. The 2016 impairments were primarily due to a decrease in commodity prices. In the three and nine months ended September 30, 2015, the Trust recognized approximately $31.9 million and $ 126.9 million , respectively, in impairments of the Royalty Interests. The 2015 impairments were primarily due to a decrease in commodity prices and lower proved reserve quantities resulting from higher-than-expected pressure depletion within certain areas of the AMI. The impairments resulted in non-cash charges to Trust corpus and did not affect the Trust's distributable income. See Investment in Royalty Interests in Note 2 to the financial statements contained in Item 1 of Part I of this Quarterly Report and Trust Operations below for further discussion of the impairments.


Trust Operations for the Three Months Ended September 30, 2016 as compared to September 30, 2015 .


Distributable Income. The Trust's distributable income was $2.6 million for the three months ended September 30, 2016 , compared to $12.5 million for the three months ended September 30, 2015 , a decrease of $9.9 million. This decrease was primarily due to the expiration of the derivative contracts and a decrease in the average realized prices received from sales of oil, natural gas and NGL in the production period from March 1, 2016 to May 31, 2016 ("current production quarter") as compared to the production period from March 1, 2015 to May 31, 2015 ("prior production quarter"). See Royalty Income below for information regarding the change in average prices received and the change in sales volumes.





14


---






On a per unit basis, the Trust's distributable income for the three months ended September 30, 2016 and attributable to the current production quarter was $0.0734 per common unit, and no subordinated distribution was paid. Cash distributions during the three months ended September 30, 2015 and attributable to the prior production quarter were $0.3579 per common unit, and no subordinated distribution was paid. Distributable income for each of the three months ended September 30, 2016 and 2015, and their respective production periods described above, was calculated as follows:


Three Months EndedSeptember 30,20162015($ in thousands, except per unit data)REVENUES:Royalty income(a)$2,608$6,808INCOME (EXPENSES):Production taxes(79)(163)Trust administrative expenses(179)(267)Derivative settlement gain—6,094Cash reserves used22476Total income (expenses)(34)5,740Distributable income available to unitholders$2,574$12,548Distributable income per common unit (35,062,500 units)$0.0734$0.3579Distributable income per subordinated unit (11,687,500 units)(b)$—$—
 _____________________________________________________


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

|    |                                                                                                                                                                                                                                        
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(b) | For the three months endedSeptember 30, 2016and 2015, the Trust's calculated distributable income was below the applicable subordination threshold. As a result, no distribution was paid for the subordinated units in either quarter.

Royalty Income. Royalty income to the Trust for the three months ended September 30, 2016 , and attributable to the current production quarter, totaled $2.6 million based upon sales of production attributable to the Royalty Interests of 44 thousand barrels (mbbls) of oil, 1,012 million cubic feet (mmcf) of natural gas and 100 mbbls of NGL. Total production attributable to the Royalty Interests for the current production quarter was 312 thousand barrels of oil equivalent (mboe). Average prices received for production, including the impact of certain post-production expenses and excluding production taxes, during the current production quarter were $35.11 per barrel (bbl) of oil, $(0.40) per thousand cubic feet (mcf) of natural gas and $14.80 per bbl of NGL.


Royalty income to the Trust for the three months ended September 30, 2015 , and attributable to the prior production quarter, totaled $6.8 million based upon sales of production attributable to the Royalty Interests of 70 mbbls of oil, 1,619 mmcf of natural gas and 125 mbbls of NGL. Total production attributable to the Royalty Interests for the prior production quarter was 465 mboe. Average prices received for production, including the impact of certain post-production expenses and excluding production taxes, during the prior production quarter were $45.87 per bbl of oil, $1.05 per mcf of natural gas and $15.05 per bbl of NGL.


The decrease in the price received per barrel of oil equivalent (boe) in the current production quarter compared to the prior production quarter resulted in a $2.0 million decrease in royalty income, and lower sales volumes resulted in a $2.2 million decrease in royalty income, for a total decrease in royalty income of $4.2 million. The 153 mboe decrease in total production attributable to the Royalty Interests for the current production period compared to the prior production period is primarily due to a reduction in drilling activity.


Production Taxes. Production taxes are calculated as a percentage of oil, natural gas and NGL revenues, net of any applicable tax credits. Production taxes for the three months ended September 30, 2016 , and attributable to





15


---






the current production quarter, were $79,000 , or $0.25 per boe, as compared to production taxes for the three months ended September 30, 2015 , and attributable to the prior production quarter, of $163,000 , or $0.35 per boe. The decrease in production taxes is primarily due to the decline in oil, natural gas and NGL prices. Production taxes represented approximately 3.0% and 2.4% of royalty income for the three months ended September 30, 2016 and 2015, respectively.


Trust Administrative Expenses. The Trust recorded credits of $45,000 in the three months ended September 30, 2016 and expenses of $191,000 in the three months ended September 30, 2015 for trust administrative expenses, including cash reserves. The decrease in expenses is primarily due to the timing of payments. Trust administrative expenses primarily consist of the administrative fees paid to the Trustees and Chesapeake and costs for accounting and legal services.


Derivative Settlement Gain. The Trust recorded gains or losses from the derivative contracts when proceeds were received or payments were made, respectively. There was no settlement of derivative contracts for the three months ended September 30, 2016 , as the Trust settled all derivative contracts as of February 2016. Swaps covering the prior production quarter were settled during the three months ended September 30, 2015 , and proceeds received were included in the Trust's distributable income for the prior production quarter. Total gains during the three months ended September 30, 2015 were $6.1 million .


Impairments of Investment in Royalty Interests. In the three months ended September 30, 2016 and 2015, the Trust recognized approximately $8.2 million and $31.9 million , respectively, in impairments of the Royalty Interests. The 2016 impairments were primarily due to a decrease in commodity prices. The 2015 impairments were primarily due to a decrease in commodity prices and lower proved reserve quantities resulting from higher-than-expected pressure depletion within certain areas of the AMI. The impairments resulted in a non-cash charge to Trust corpus and did not affect the Trust's distributable income. See Investment in Royalty Interests in Note 2 to the financial statements included in Item 1 of Part I of this Quarterly Report for further discussion of the impairments.


Trust Operations for the Nine Months Ended September 30, 2016 as compared to September 30, 2015 .





Distributable Income. The Trust's distributable income was $9.5 million for the nine months ended September 30, 2016 compared to $42.0 million for the nine months ended September 30, 2015, a decrease of $32.5 million. This decrease was primarily due to the expiration of the derivative contracts and a decrease in the price received for oil, natural gas and NGL for the production period from September 1, 2015 to May 31, 2016 ("current production period") as compared to the production period from September 1, 2014 to May 31, 2015 ("prior production period"). See Royalty Income below for information regarding the change in average prices received and the change in sales volumes.








16


---






On a per unit basis, cash distributions during the nine months ended September 30, 2016 and attributable to the current production period were $0.2704 per common unit, and no subordinated unit distributions were paid, as compared to $1.1974 per common unit and no subordinated unit distributions paid for the nine months ended September 30, 2015 and attributable to the prior production period. Distributable income for each of the nine months ended September 30, 2016 and 2015, and their respective production periods described above, was calculated as follows:


Nine Months EndedSeptember 30,20162015($ in thousands, except per unit data)REVENUES:Royalty income(a)$9,041$30,871INCOME (EXPENSES):Production taxes(317)(538)Trust administrative expenses(1,125)(1,072)Derivative settlement gain2,10912,944Cash reserves withheld(229)(221)Total income43811,113Distributable income available to unitholders$9,479$41,984Distributable income per common unit (35,062,500 units)$0.2704$1.1974Distributable income per subordinated unit (11,687,500 units)(b)$—$—


__________________________________________________


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

|    |                                                                                                                                                                                                                                
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(b) | For the nine months endedSeptember 30, 2016and 2015, the common unit distributions were below the applicable subordination thresholds. As a result, no distributions were declared for the subordinated units in either period.

Royalty Income. Royalty income to the Trust for the nine months ended September 30, 2016 , and attributable to the current production period, totaled $9.0 million based upon sales of production attributable to the Royalty Interests of 136 mbbls of oil, 3,325 mmcf of natural gas and 282 mbbls of NGL. Total production attributable to the Royalty Interests for the current production period was 972 mboe. Average prices received for oil, natural gas and NGL production, including the impact of certain post-production expenses and excluding production taxes, during the current production period were $32.53 per bbl of oil, $0.15 per mcf of natural gas and $14.57 per bbl of NGL, respectively.


Royalty income to the Trust for the nine months ended September 30, 2015 , and attributable the prior production period, totaled $30.9 million based upon sales of production attributable to the Royalty Interests of 215 mbbls of oil, 5,021 mmcf of natural gas and 464 mbbls of NGL. Total production attributable to the Royalty Interests for the prior production period was 1,517 mboe. Average prices received for oil, natural gas and NGL production, including the impact of certain post-production expenses and excluding production taxes, during the prior production period, were $57.98 per bbl of oil, $1.77 per mcf of natural gas and $20.43 per bbl of NGL, respectively.


The decrease in the price received per boe in the current production period compared to the prior production period resulted in a $10.8 million decrease in royalty income, and decreased sales volumes resulted in an $11.1 million decrease in royalty income, for a total decrease in royalty income of $21.9 million. The 545 mboe decrease in total production attributable to the Royalty Interests for the current production period compared to the prior production period is primarily due to a reduction in drilling activity.


Production Taxes. Production taxes are calculated as a percentage of oil, natural gas and NGL revenues, net of any applicable tax credits. Production taxes for the nine months ended September 30, 2016 and attributable to the current production period totaled $ 317,000 , or $0.33 per boe, as compared to production taxes for the nine months





17


---






ended September 30, 2015 and attributable to the prior production period of $538,000 , or $0.35 per boe. The decrease in production taxes is primarily due to a decrease in commodity prices. Production taxes represented approximately 3.5% and 1.8% of royalty income for the nine months ended September 30, 2016 and 2015, respectively.


Trust Administrative Expenses. Trust administrative expenses, including cash reserves, for the nine months ended September 30, 2016 totaled $1.4 million as compared to $1.3 million for the nine months ended September 30, 2015 . Trust administrative expenses primarily consist of the administrative fees paid to the Trustees and Chesapeake and costs for accounting and legal services.


Derivative Settlement Gain. The Trust recorded gains or losses from the derivative contracts when proceeds were received or payments were made, respectively. Swaps covering the current production period were settled during the nine months ended September 30, 2016 , and proceeds received were included in the Trust's distributable income for the current production period. Total gains during the nine months ended September 30, 2016 were $ 2.1 million . Swaps covering the prior production period were settled during the nine months ended September 30, 2015 , and proceeds received were included in the Trust's distributable income for the prior production period. Total gains during the nine months ended September 30, 2015 were $ 12.9 million .


Impairment of Investment in Royalty Interests .  In the nine months ended September 30, 2016 and 2015, the Trust recognized approximately $ 23.0 million and $ 126.9 million , respectively, in impairments of the Royalty Interests. The 2016 impairments were primarily due to a decrease in commodity prices. The 2015 impairments were primarily due to a decrease in commodity prices and lower proved reserve quantities resulting from higher-than-expected pressure depletion within certain areas of the AMI. The impairments resulted in a non-cash charge to Trust corpus and did not affect the Trust's distributable income. See Investment in Royalty Interests in Note 2 to the financial statements included in Item 1 of Part I of this Quarterly Report for further discussion of the impairments.





Liquidity and Capital Resources


The Trust’s principal sources of liquidity and capital are cash flows generated from the Royalty Interests and the loan commitment as described below and, prior to the expiration of the derivative contracts on September 30, 2015, cash settlements on derivative contracts during periods in which oil prices fell below the fixed price received on derivative contracts. 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 and payments of expense reimbursements to Chesapeake for out-of-pocket expenses incurred 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 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, natural gas and NGL 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. A distribution of $0.2195 per common unit, consisting of proceeds attributable to production from September 1, 2015 through November 30, 2015, was paid on March 1, 2016 to common unitholders of record, other than Chesapeake, as of February 19, 2016. Chesapeake received $0.0369 per common unit and waived its right to receive the higher distribution on its units with respect to the 2016 first quarter distribution. The Trust's distributable income was $0.1567 per common unit. The 2016 second quarter distribution of $0.0403 per common unit, consisting of proceeds attributable to production from December 1, 2015 through February 29, 2016, was made on May 31, 2016 to record unitholders as of May 20, 2016. The 2016 third quarter distribution of $0.0734 per common unit, consisting of proceeds attributable to production from March 1, 2016 through May 31, 2016 , was made on August 29, 2016 to record unitholders as of August 19, 2016 . As the distributable income per common unit for the 2016 first, second and third quarter distributions was below the subordination threshold, no distributions were declared for the subordinated units.





18


---






On November 10, 2016 , the Trust declared a cash distribution of $0.0857 per common unit, consisting of proceeds attributable to production from June 1, 2016 to August 31, 2016 . The distribution will be paid on December 1, 2016 to record unitholders as of November 21, 2016 . The Trust's quarterly income available for distribution for the three months ended September 30, 2016 was $0.0643 per unit, which was $0.3757 below the applicable subordination threshold of $0.4400 . All of the quarterly income available for distribution will be used to make the common unit distribution, and no subordinated unit distribution will be paid. Distributable income attributable to production from June 1, 2016 to August 31, 2016 was calculated as follows (in thousands except for unit and per unit amounts):


REVENUES:Royalty income(a)$3,390INCOME (EXPENSES):Production taxes(132)Trust administrative expenses(b)(252)Total expenses(384)Distributable income available to unitholders$3,006Distributable income per common unit (35,062,500 units)$0.0857Distributable income per subordinated unit (11,687,500 units)(c)$—


___________________________________________________


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

|    |                                  
|--- | ---------------------------------
|(b) | Including cash reserves withheld.

|    |                                                                                                                                          
|--- | -----------------------------------------------------------------------------------------------------------------------------------------
|(c) | As the common unit distribution is below the applicable subordination threshold, no distribution was declared for the subordinated units.

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 may be made to unitholders (except in respect of any previously determined quarterly cash distribution amount) until such loan is repaid. There were no loans outstanding as of September 30, 2016 , however, in April 2016, the Trust’s cash on hand (including cash reserves) was not sufficient to pay its ordinary course expenses as they became due. Chesapeake loaned $200,000 to the Trust to pay such expenses and agreed to permit the Trust to continue making distributions while the loan was outstanding. The loan was repaid in May 2016. As of December 31, 2015, a $175,000 loan was outstanding with Chesapeake, and the loan was repaid in March 2016. Chesapeake agreed to permit the Trust to continue making distributions while the loan was outstanding.





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 Derivative Contracts in Note 3 to the financial statements included in Item 1 of Part I of this Quarterly Report.





Critical Accounting Policies and Estimates


Refer to Note 2 to the financial statements included in Item 1 of Part I of this Quarterly Report for a discussion of significant accounting policies and estimates that impact the Trust's financial statements. Critical accounting policies and estimates relating to the Trust are contained in Item 7 of the 2015 Form 10-K.





|        |                                                           
|------- | ----------------------------------------------------------
|ITEM 3. | Quantitative and Qualitative Disclosures about Market Risk

The discussion in this section provides information about the previous derivative contracts between the Trust and the derivative counterparty effective October 1, 2011 and that expired September 30, 2015. The derivative contracts covered a portion of the expected production attributable to the Royalty Interests from the Producing Wells and the Development Wells through September 30, 2015. The Trust continued to settle the derivative contracts through February 2016. The derivative contracts were settled in cash and did not require the actual delivery of oil or NGL at settlement. The contracts were settled based upon NYMEX prices. Under the derivative contracts, the Trust received payments directly from the counterparty and paid any amounts owed to the counterparty. The Trust does not have the ability to enter into any additional oil, natural gas or NGL derivative contracts.


Oil, Natural Gas and NGL Price Risk. The Trust’s primary asset and source of income is the Royalty Interests, which generally entitles the Trust to receive a portion of the net proceeds from the sales of oil, natural gas and NGL from the Underlying Properties. The Trust is significantly exposed to fluctuations in the prices received for oil, natural gas and NGL produced and sold. The derivative contracts described above were designed to mitigate a portion of the variability of the prices received for the Trust’s share of oil production. The prior use of crude oil derivative contracts to partially mitigate the price risk of NGL production was subject to basis risk to the extent oil and NGL prices were not highly correlated. All of the Trust's derivative contracts expired on September 30, 2015.


Credit Risk. A portion of the Trust’s liquidity was concentrated in the derivative contracts described above. The use of crude oil derivative contracts exposed the Trust to credit risk from the 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 results of operations, financial condition, liquidity and ability to comply with the financial covenants contained in its debt instruments, which in turn will depend upon the supply and demand for oil, natural gas and NGL, prevailing economic conditions and financial, business and other factors, many of which are beyond Chesapeake’s control.


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 Trust’s disclosure controls and procedures, as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), are designed to ensure that the 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, and that such information is accumulated and communicated by Chesapeake to The Bank of New York Mellon Trust Company, N.A., as the 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.


Sarah C. Newell, as Vice President of the Trustee, evaluated the effectiveness of the Trust’s disclosure controls and procedures as of the end of the period. Based on her evaluation, as of the end of the period covered by this Form 10-Q, she has concluded that the Trust’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) were not effective because of the material weakness in the Trust's internal control over financial reporting described below.





19


---






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 (a) the Trust Agreement, (b) the administrative services agreement, (c) the development agreement and (d) the conveyances granting the Royalty Interests, the Trust’s disclosure controls and procedures necessarily rely on (i) 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 (ii) conclusions and reports regarding reserves by the Trust’s independent reserve engineers. Although the Trustee does rely on Chesapeake to perform certain functions and to provide certain information that impact the Trust’s financial statements, the Trustee remains responsible for evaluating, as appropriate, the Trust’s disclosure controls and procedures as well as its internal control over financial reporting.


Material Weakness in Internal Control over Financial Reporting


A material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis. The Trustee has identified the following control deficiency that constituted a material weakness in the Trust's internal control over financial reporting as of September 30, 2016. The Trustee also determined that this material weakness existed as of March 31, 2016 and June 30, 2016.


The Trust did not design and maintain effective controls related to the accuracy and valuation of the non-cash impairment and amortization of the Investment in Royalty Interests. Specifically, the control designed to verify the appropriateness of the data used in the calculation of differentials did not consider changes in the underlying process, as well as changes to contractual terms that could have potentially impacted the data used in the calculation.


This control deficiency resulted in the restatement of the Trust's unaudited financial statements as of and for the six month period ended June 30, 2016. The control deficiency did not result in a material misstatement to the Trust's unaudited financial statements as of or for the three month period ended March 31, 2016 or as of or for the three and nine month periods ended September 30, 2016. Additionally, this control deficiency could result in a misstatement of the aforementioned account balances or disclosures that would result in a material misstatement to the annual or interim financial statements that would not be prevented or detected. Accordingly, the Trustee has determined that this control deficiency constitutes a material weakness.


Plan of Remediation of Material Weakness


The Trust is in the process of remediating the identified deficiency in internal control over financial reporting but the Trustee is unable at this time to estimate when the remediation effort will be completed.


Changes in Internal Control over Financial Reporting


There were no changes in the Trust's internal control over financial reporting that occurred during the quarter ended September 30, 2016 that materially affected, or that are reasonably likely to materially affect, the Trust's internal control over financial reporting.














20


---












PART II. OTHER INFORMATION





ITEM 1A. Risk Factors


Additional information about risk factors relating to the Trust are contained in Part I, Item 1A of the 2015 Form 10-K.








ITEM 6. Exhibits


The exhibits listed below in the Index of Exhibits (following the signature page) are filed, furnished or incorporated by reference pursuant to the requirements of Item 601 of Regulation S-K.














21


---









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: November 10, 2016





CHESAPEAKE GRANITE WASH TRUSTBy:THE BANK OF NEW YORK MELLONTRUST COMPANY, N.A, Trustee


By:/s/ Sarah C. NewellSarah C. NewellVice 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.










---









INDEX OF EXHIBITS





Incorporated by ReferenceExhibitNumberExhibit DescriptionFormSEC FileNumberExhibitFiling DateFiledor Furnished Herewith3.1Certificate of Trust of Chesapeake Granite Wash Trust.S-1333-1753953.17/7/20113.2Amended 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, and The Corporation Trust Company, as Delaware Trustee.8-K001-353433.111/21/201131.1Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 – Trustee’s Vice President.X32.1Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – Trustee’s Vice PresidentX