UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                   FORM 10-K

(Mark One)

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

    For the fiscal year ended:   December 31, 2005
                                 ------------------

                                      or

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

    For the transition period from _____________ to _____________

                     Commission file number: 333-117949-21
                                             -------------


                 CWALT, Inc., Alternative Loan Trust 2005-J1,
              Mortgage Pass-Through Certificates, Series 2005-J1
              --------------------------------------------------
            (Exact name of Registrant as specified in its charter)


              Delaware                                 87-0698307
-------------------------------           ------------------------------------
(State or other jurisdiction of           (I.R.S. Employer Identification No.)
incorporation or organization)

c/o  Countrywide Home Loans Servicing LP
     4500 Park Granada
     Calabasas, California                                91302
-------------------------------           ------------------------------------
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code:   (818) 225-3000
                                                      ---------------

Securities registered pursuant to Section 12(b) of the Act:  None
                                                            ------

Securities registered pursuant to Section 12(g) of the Act:  None
                                                            ------


<PAGE>



      Indicate by check mark if the registrant is a well-known seasoned
issuer, as defined in Rule 405 of the Securities Act. [ ] Yes [X] No

      Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Act. [ ] Yes [X] No

      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. [X] Yes [ ] No

      Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K (ss.229.405 of this chapter) is not contained
herein, and will not be contained, to the best of registrant's knowledge, in
definitive proxy or information statements incorporated by reference in Part
III of this Form 10-K or any amendment to this Form 10-K. [X]

      Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of
"accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange
Act. (Check one):

Large accelerated filer [ ]   Accelerated filer [ ]   Non-accelerated filer [X]

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

      State the aggregate market value of the voting and non-voting common
equity held by non-affiliates computed by reference to the price at which the
common equity was last sold, or the average bid and asked price of such common
equity, as of the last business day of the registrant's most recently
completed second fiscal quarter. Not applicable


                                      2

<PAGE>



                      DOCUMENTS INCORPORATED BY REFERENCE

                                     None.

                                     * * *


      This Annual Report on Form 10-K (the "Report") is filed with respect to
the trust fund entitled Alternative Loan Trust 2005-J1 (the "Trust Fund")
formed pursuant to the pooling and servicing agreement dated as of January 1,
2005 (the "Pooling and Servicing Agreement") among CWALT, Inc., as depositor
(the "Company"), Countrywide Home Loans, Inc., as a seller (a "Seller"), Park
Granada LLC, as a seller (a "Seller"), Countrywide Home Loans Servicing LP, as
master servicer (the "Master Servicer"), and The Bank of New York, as trustee
(the "Trustee"), for the issuance of CWALT, Inc., Mortgage Pass-Through
Certificates, Series 2005-J1 (the "Certificates"). Certain information
otherwise required to be included in this Report by the Instructions to Form
10-K has been omitted in reliance on the relief granted by the Commission to
other companies in similar circumstances, in particular, the relief granted in
CWMBS, Inc. (February 3, 1994) (collectively, the "Relief Letters").


                                      3

<PAGE>



                                    PART I


Item 1.           Business.

                  Not applicable.  See the Relief Letters.

Item 1A.          Risk Factors.

                  Not applicable.

Item 1B.          Unresolved Staff Comments.

                  None.

Item 2.           Properties.

                  Not applicable.  See the Relief Letters.

Item 3.           Legal Proceedings.

                  There were no material pending legal proceedings relating to
                  the Trust Fund to which any of the Trust Fund, the Trustee,
                  the Master Servicer or the Company was a party or of which
                  any of their respective properties was the subject during
                  the fiscal year covered by this Report other than ordinary
                  routine litigation incidental to the duties of the Trust
                  Fund, the Trustee, the Master Servicer or the Company, nor
                  is the Company aware of any such proceedings contemplated by
                  governmental authorities.

Item 4.           Submission of Matters to a Vote of Security Holders.

                  No matter was submitted to a vote of Certificateholders, and
                  no Certificateholder consent was solicited during the fiscal
                  year covered by this Report.


                                      4

<PAGE>



                                    PART II


Item 5.           Market for Registrant's Common Equity, Related Stockholder
                  Matters and Issuer Purchases of Equity Securities.

                  (a)   Item 201 of Regulation S-K:

                      i.    Market Information. There is no established
                            public trading market for the Certificates.

                      ii.   Holders. As of December 31, 2005 there were less
                            than 300 holders of record of the Certificates.

                      iii.  Dividends. Not applicable. See the Relief
                            Letters. (Information as to distributions to
                            Certificateholders is provided in the
                            Registrant's monthly filings on Form 8-K.)

                      iv.   Securities Authorized for Issuance Under Equity
                            Compensation Plans. Not applicable.

                        Item 701 of Regulation S-K.  Not applicable.

                  (b)   Rule 463 of the Securities Act of 1933. Not
                        applicable.

                  (c)   Item 703 of Regulation S-K. Not applicable as the
                        Registrant has no class of equity securities
                        registered pursuant to section 12 of the Securities
                        Exchange Act of 1934.

Item 6.           Selected Financial Data.

                  Not applicable.  See the Relief Letters.

Item 7.           Management's Discussion and Analysis of Financial Condition
                  and Results of Operation.

                  Not applicable.  See the Relief Letters.

Item 7A           Quantitative and Qualitative Disclosures about Market Risk.

                  Not applicable.

Item 8.           Financial Statements and Supplementary Data.

                  Not applicable.  See the Relief Letters.

                                      5

<PAGE>


Item 9.           Changes in and Disagreements With Accountants on Accounting
                  and Financial Disclosure.

                  None.

Item 9A.          Controls and Procedures.

                  Not applicable.

Item 9B.          Other Information.

                  None.



                                      6

<PAGE>



                                   PART III


Item 10.          Directors and Executive Officers of the Registrant.

                  Not applicable.  See the Relief Letters.

Item 11.          Executive Compensation.

                  Not applicable.  See the Relief Letters.

Item 12.          Security Ownership of Certain Beneficial Owners, Management
                  and Related Stockholder Matters.

                  Information required by Item 201(d) of Regulation S-K: Not
                  applicable.

                  Information required by Item 403 of Regulation S-K:

                  (a)   Not applicable. See the Relief Letters.

                  (b)   Not applicable. See the Relief Letters.

                  (c)   Not applicable. See the Relief Letters.

Item 13.          Certain Relationships and Related Transactions.

                  Not applicable.  See the Relief Letters.

Item 14.          Principal Accounting Fees and Services.

                  Not applicable.


                                      7

<PAGE>



                                    PART IV


Item 15.          Exhibits and Financial Statement Schedules.

                  (a)   (1)   Pursuant to the Pooling and Servicing Agreement,
                              the Master Servicer is required (i) to deliver
                              an annual statement as to compliance with the
                              provisions of the Pooling and Servicing
                              Agreement and certain other matters (the "Annual
                              Statement of the Master Servicer") and (ii) to
                              cause a firm of independent public accountants
                              to deliver an annual report as to compliance
                              with the servicing provisions of the Pooling and
                              Servicing Agreement (the "Annual Report of the
                              Firm of Accountants"). The Annual Statement of
                              the Master Servicer is attached as Exhibit 99.1
                              to this Report. The Annual Report of the Firm of
                              Accountants is attached as Exhibit 99.2 to this
                              Report. See Relief Letters.

                        (2)   Not applicable.

                        (3)   The required exhibits are as follows:

                              o    Exhibit 3(i): Copy of Company's Certificate
                                   of Incorporation (Filed as an Exhibit to
                                   Registration Statement on Form S-3 (File
                                   No. 333-110343)).

                              o    Exhibit 3(ii): Copy of Company's By-laws
                                   (Filed as an Exhibit to Registration
                                   Statement on Form S-3 (File No.
                                   333-110343)).

                              o    Exhibit 4: Pooling and Servicing Agreement
                                   (Filed as part of the Registrant's Current
                                   Report on Form 8-K/A filed on May 9, 2005).

                              o    Exhibit 31: Rule 15d-14(a) Certification.

                              o    Exhibit 99.1: Annual Statement of the
                                   Master Servicer.

                              o    Exhibit 99.2: Annual Report of the Firm of
                                   Accountants.

                              o    Exhibit 99.3: Audited Financial Statements
                                   of MBIA Inc. and subsidiaries.

                  (b)   See subparagraph (a)(3) above.

                  (c)   Not applicable. See the Relief Letters.



8

<PAGE>



                                  SIGNATURES

      Pursuant to the requirements of Section 13 or 15(d) 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.

                                 CWALT, INC.,
                                 ALTERNATIVE LOAN TRUST 2005-J1,
                                 MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 2005-J1

                                 By:    Countrywide Home Loans Servicing LP,
                                        as Master Servicer*

                                 By:    Countrywide GP, Inc.


                                 By:    /s/ Craig Baingo
                                        ----------------
                                        Name:  Craig Baingo
                                        Title:  Executive Vice President

                                 Date:  March 27, 2006









      _________________

*     This Report is being filed by the Master Servicer on behalf of the Trust
      Fund. The Trust Fund does not have any officers or directors.


                                      9

<PAGE>




      SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO
SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES
PURSUANT TO SECTION 12 OF THE ACT.

      No such annual report, proxy statement, form of proxy or other
soliciting material has been, or will be, sent to Certificateholders. See the
Relief Letters.



                                      10

<PAGE>



                                 EXHIBIT INDEX



Exhibit           Document
-------           --------


3(i)              Company's Certificate of Incorporation (Filed as an Exhibit
                  to Registration Statement on Form S-3 (File No.
                  333-110343))*

3(ii)             Company's By-laws (Filed as an Exhibit to Registration
                  Statement on Form S-3 (File No. 333-110343)*

4                 Pooling and Servicing Agreement (Filed as part of the
                  Company's Current Report on Form 8-K/A filed on May 9,
                  2005)*

31                Rule 15d-14(a) Certification

99.1              Annual Statement of the Master Servicer

99.2              Annual Report of the Firm of Accountants

99.3              Audited financial statements for the year ended December 31,
                  2005 for MBIA Inc. and subsidiaries**





_______________

*     Incorporated herein by reference.

**    Incorporation by reference to the consolidated financial statements of
      MBIA Inc. and subsidiaries as of December 31, 2005 and 2004, and for
      each of the years in the three-year period ended December 31, 2005,
      which report appears in the Annual Report on Form 10-K of MBIA Inc.,
      which was filed with the Securities and Exchange Commission on March 8,
      2006 (Securities and Exchange Commission File No. 001-09583).


                                      11