SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 8-K

                                CURRENT REPORT

                    Pursuant to Section 13 or 15(d) of the

                        Securities Exchange Act of 1934

      Date of Report (Date of earliest event reported): November 25, 2005

                                      CWT

                                  (Depositor)

 (Issuer in respect of CHL Mortgage Pass-Through Certificates, Series 2005-J11)

                (Exact name of registrant as specified in charter)

Delaware                      33-63714                      95-4449516
(State or other               (Commission File No.)         (I.R.S. Employer
    jurisdiction of                                         Identification No.)
    organization)



, , N/A                                                     91110-7137
(Address of principal executive offices)                    (Zip Code)


Registrant's Telephone Number, including area code: (818)-304-4428

                                 Not Applicable
              (Former name, former address and former fiscal year,
                          if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions.

[]Written communications pursuant to Rule 425 under the Securities Act (17
  CFR 230.425)
[]Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17
  CFR 240.14a-12)
[]Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
  Act (17 CFR 240.14d-2(b))
[]Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
  Act (17 CFR 240.13e-4(c))


<PAGE>


                    Section 8 - Other Events

  Item 8.01  Other Events

                    Section 9 - Financial Statements and Exhibits

  Item 9.01  Financial Statements and Exhibits


<PAGE>



                                   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.

Dated: November 25, 2005


                                      CWT


                          By: /s/ Cirino Emanuele
                              ------------------------------
                          Name:   Cirino Emanuele
                                  Assistant Treasurer
                                  The Bank of New York,
                                  as Trustee



<PAGE>



                                 EXHIBIT INDEX



Exhibit


99                  Monthly Remittance Statement dated November 25, 2005


                             Payment Date: 11/25/05


          ------------------------------------------------------------
                             Countrywide Home Loans
            CHL Mortgage Pass-Through Certificates, Series 2005-J11
                        Alternative Loan Trust 2005-J11
          ------------------------------------------------------------
<TABLE>
<CAPTION>

Class Information                                Current Payment Information

----------------------------------------------------------------------------------------------------------------------------------
                                 Beginning       Pass Thru     Principal       Interest      Total           Principal  Interest
Type       Class Code   Name     Cert. Bal.      Rate          Dist. Amt.      Dist. Amt.    Dist.           Losses     Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
<S>        <C>          <C>      <C>             <C>           <C>             <C>           <C>             <C>        <C>
Senior                  1A1        30,999,573.18    4.587500%       279,669.03    118,508.78      398,177.81       0.00       0.00
                        1A2        30,999,573.18    0.912500%             0.00     23,572.59       23,572.59       0.00       0.00
                        1A3        61,731,065.69    5.500000%       720,000.00    282,934.05    1,002,934.05       0.00       0.00
                        1A4        34,981,454.40    4.437500%       357,500.28    129,358.50      486,858.78       0.00       0.00
                        1A5        34,981,454.40    1.062500%             0.00     30,973.16       30,973.16       0.00       0.00
                        1A6         1,767,972.43    5.500000%        18,068.16      8,103.21       26,171.37       0.00       0.00
                        1A7         4,880,000.00    5.500000%             0.00     22,366.67       22,366.67       0.00       0.00
                        1A8        18,643,045.88    4.487500%       176,983.95     69,717.22      246,701.18       0.00       0.00
                        1A9        18,643,045.88    3.012500%             0.00     46,801.81       46,801.81       0.00       0.00
                        110        44,572,183.50    5.000000%       707,935.82    185,717.43      893,653.25       0.00       0.00
                        111        30,000,000.00    5.000000%             0.00    125,000.00      125,000.00       0.00       0.00
                        112        11,403,000.00    5.500000%             0.00     52,263.75       52,263.75       0.00       0.00
                        113        34,157,000.00    5.500000%             0.00    156,552.92      156,552.92       0.00       0.00
                        114         1,779,000.00    5.500000%             0.00      8,153.75        8,153.75       0.00       0.00
                        115        49,851,128.04    5.500000%       517,091.56    228,484.34      745,575.90       0.00       0.00
                        116         4,618,000.00    5.500000%             0.00     21,165.83       21,165.83       0.00       0.00
                        117        10,504,000.00    5.500000%             0.00     48,143.33       48,143.33       0.00       0.00
                        2A1        57,843,223.63    6.000000%     1,888,332.31    289,216.12    2,177,548.43       0.00       0.00
                        2A2         3,076,151.14    6.000000%       100,423.10     15,380.76      115,803.85       0.00       0.00
                        3A1        42,408,861.36    7.000000%     6,003,734.25    247,385.02    6,251,119.27       0.00       0.00
                        4A1        19,643,681.20    5.000000%        95,279.83     81,848.67      177,128.50       0.00       0.00
                        5A1        38,022,355.70    5.500000%       314,189.33    174,269.13      488,458.46       0.00       0.00
                        6A1        36,869,443.50    6.500000%     1,248,447.65    199,709.49    1,448,157.14       0.00       0.00
                        7A1        29,076,286.77    6.000000%     1,190,068.46    145,381.43    1,335,449.90       0.00       0.00
                        1X        320,206,233.80    0.375988%             0.00    100,328.04      100,328.04       0.00       0.00
                        2X         62,093,918.08    0.357129%             0.00     18,479.63       18,479.63       0.00       0.00
                        3X         30,266,881.33    0.365402%             0.00      9,216.31        9,216.31       0.00       0.00
                        4X         16,783,614.71    0.280043%             0.00      3,916.78        3,916.78       0.00       0.00
                        5X         37,394,088.55    0.225445%             0.00      7,025.26        7,025.26       0.00       0.00
                        6X         38,035,187.34    0.493404%             0.00     15,638.93       15,638.93       0.00       0.00
                        7X         29,419,882.72    0.407227%             0.00      9,983.80        9,983.80       0.00       0.00
                        POA           525,747.72    0.000000%           400.71          0.00          400.71       0.00       0.00
                        POB-1         114,385.58    0.000000%           734.21          0.00          734.21       0.00       0.00
                        POC-1         340,154.67    0.000000%        78,459.48          0.00       78,459.48       0.00       0.00
                        M          15,369,218.91    5.742193%        52,681.05     73,544.19      126,225.24       0.00       0.00
                        B1          4,821,578.64    5.742193%        16,526.92     23,072.03       39,598.95       0.00       0.00
                        B2          3,615,934.26    5.742193%        12,394.33     17,302.83       29,697.16       0.00       0.00
                        B3          2,711,950.69    5.742193%         9,295.75     12,977.12       22,272.87       0.00       0.00
                        B4          2,109,627.94    5.742193%         7,231.17     10,094.91       17,326.08       0.00       0.00
                        B5          1,807,999.31    5.742193%         6,197.28      8,651.57       14,848.84       0.00       0.00
                        P                   0.00    0.000000%             0.00      5,635.68        5,635.68       0.00       0.00
Residual                AR                  0.00    5.500000%             0.00          0.18            0.18       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals          -        -        598,244,024.12     -           13,801,644.63  3,026,875.23   16,828,519.85     -          -
----------------------------------------------------------------------------------------------------------------------------------
Class Information

--------------------------------------------------------------------------------
                                             Ending Cert.          Unpaid
Type             Class Code     Name         Notional Bal.         Interest
--------------------------------------------------------------------------------
Senior                          1A1        30,719,904.15              0.00
                                1A2        30,719,904.15              0.00
                                1A3        61,011,065.69              0.00
                                1A4        34,623,954.12              0.00
                                1A5        34,623,954.12              0.00
                                1A6         1,749,904.26              0.00
                                1A7         4,880,000.00              0.00
                                1A8        18,466,061.92              0.00
                                1A9        18,466,061.92              0.00
                                110        43,864,247.69              0.00
                                111        30,000,000.00              0.00
                                112        11,403,000.00              0.00
                                113        34,157,000.00              0.00
                                114         1,779,000.00              0.00
                                115        49,334,036.48              0.00
                                116         4,618,000.00              0.00
                                117        10,504,000.00              0.00
                                2A1        55,954,891.32              0.00
                                2A2         2,975,728.04              0.00
                                3A1        36,405,127.11              0.00
                                4A1        19,548,401.37              0.00
                                5A1        37,708,166.36              0.00
                                6A1        35,620,995.84              0.00
                                7A1        27,886,218.31              0.00
                                1X        317,448,704.05              0.00
                                2X         60,104,656.43              0.00
                                3X         27,530,362.05              0.00
                                4X         16,706,000.53              0.00
                                5X         37,082,728.14              0.00
                                6X         37,567,808.57              0.00
                                7X         28,233,537.90              0.00
                                POA           525,347.00              0.00
                                POB-1         113,651.37              0.00
                                POC-1         261,695.19              0.00
                                M          15,316,537.86              0.00
                                B1          4,805,051.72              0.00
                                B2          3,603,539.93              0.00
                                B3          2,702,654.94              0.00
                                B4          2,102,396.77              0.00
                                B5          1,801,802.03              0.00
                                P                   0.00              0.00
Residual                        AR                  0.00              0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals            -              -        584,442,379.49     -
--------------------------------------------------------------------------------

</TABLE>
<PAGE>
                             Payment Date: 11/25/05


          ------------------------------------------------------------
                             Countrywide Home Loans
            CHL Mortgage Pass-Through Certificates, Series 2005-J11
                        Alternative Loan Trust 2005-J11
          ------------------------------------------------------------
<TABLE>
<CAPTION>

Class Information                                Current Payment Information

                                                      Factors per $1,000

------------------------------------------------------------------------------------------------------------------------
                                   Beginning     Pass Thru    CUSIP       Principal     Interest    Ending Cert./
Type        Class Code    Name   Cert. Bal.(Face)  Rate       Numbers       Dist.         Dist.     Notional Bal.
------------------------------------------------------------------------------------------------------------------------
<S>         <C>           <C>    <C>               <C>        <C>         <C>           <C>         <C>
------------------------------------------------------------------------------------------------------------------------
Senior                     1A1    30,999,573.18     4.587500% 12668AHZ1     9.021582      3.822864    990.964650
                           1A2    30,999,573.18     0.912500% 12668AJA4     0.000000      0.760406    990.964650
                           1A3    61,731,065.69     5.500000% 12668AJB2    11.589351      4.554197    982.053660
                           1A4    34,981,454.40     4.437500% 12668AJC0    10.219549      3.697859    989.764854
                           1A5    34,981,454.40     1.062500% 12668AJD8     0.000000      0.885403    989.764854
                           1A6     1,767,972.43     5.500000% 12668AJE6    10.219549      4.583262    989.764854
                           1A7     4,880,000.00     5.500000% 12668AJF3     0.000000      4.583333  1,000.000000
                           1A8    18,643,045.88     4.487500% 12668AJG1     9.467420      3.729390    987.806886
                           1A9    18,643,045.88     3.012500% 12668AJH9     0.000000      2.503574    987.806886
                           110    44,572,183.50     5.000000% 12668AJJ5    15.810609      4.147700    979.637477
                           111    30,000,000.00     5.000000% 12668AJK2     0.000000      4.166667  1,000.000000
                           112    11,403,000.00     5.500000% 12668AJL0     0.000000      4.583333  1,000.000000
                           113    34,157,000.00     5.500000% 12668AJM8     0.000000      4.583333  1,000.000000
                           114     1,779,000.00     5.500000% 12668AJN6     0.000000      4.583333  1,000.000000
                           115    49,851,128.04     5.500000% 12668ARS6    10.341831      4.569687    986.680730
                           116     4,618,000.00     5.500000% 12668ART4     0.000000      4.583333  1,000.000000
                           117    10,504,000.00     5.500000% 12668ARU1     0.000000      4.583333  1,000.000000
                           2A1    57,843,223.63     6.000000% 12668AJP1    32.043106      4.907708    949.498419
                           2A2     3,076,151.14     6.000000% 12668AJQ9    32.043106      4.907708    949.498419
                           3A1    42,408,861.36     7.000000% 12668AJR7   139.423939      5.744990    845.431530
                           4A1    19,643,681.20     5.000000% 12668AJS5     4.734637      4.067217    971.397404
                           5A1    38,022,355.70     5.500000% 12668AJT3     8.190546      4.542991    983.007465
                           6A1    36,869,443.50     6.500000% 12668AJU0    32.925803      5.267017    939.446577
                           7A1    29,076,286.77     6.000000% 12668ARV9    40.152112      4.905072    940.862320
                           1X    320,206,233.80     0.375988% 12668AJV8     0.000000      0.312559    988.970164
                           2X     62,093,918.08     0.357129% 12668AJW6     0.000000      0.292213    950.417995
                           3X     30,266,881.33     0.365402% 12668AJX4     0.000000      0.298157    890.635450
                           4X     16,783,614.71     0.280043% 12668AJY2     0.000000      0.227044    968.398172
                           5X     37,394,088.55     0.225445% 12668AJZ9     0.000000      0.186212    982.917971
                           6X     38,035,187.34     0.493404% 12668ASE6     0.000000      0.400135    961.203506
                           7X     29,419,882.72     0.407227% 12668ASF3     0.000000      0.333021    941.760996
                           POA       525,747.72     0.000000% 12668AKA2     0.761680      0.000000    998.590379
                           POB-1     114,385.58     0.000000% 12668AKB0     6.390265      0.000000    989.177097
                           POC-1     340,154.67     0.000000% 12668AKC8   230.419911      0.000000    768.546748
                           M      15,369,218.91     5.742193% 12668AKF1     3.423849      4.779787    995.453018
                           B1      4,821,578.64     5.742193% 12668AKG9     3.423849      4.779787    995.453018
                           B2      3,615,934.26     5.742193% 12668AKH7     3.423849      4.779787    995.453018
                           B3      2,711,950.69     5.742193% 12668AKJ3     3.423849      4.779787    995.453018
                           B4      2,109,627.94     5.742193% 12668AKK0     3.423849      4.779787    995.453018
                           B5      1,807,999.31     5.742193% 12668AKL8     3.423849      4.779787    995.453016
                           P               0.00     0.000000% 12668ASG1     0.000000      0.000000      0.000000
Residual                   AR              0.00     5.500000% 12668AKM6     0.000000      1.808999      0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals       -             -     598,244,024.12       -            -           -             -           -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

          ------------------------------------------------------------
                             Countrywide Home Loans
            CHL Mortgage Pass-Through Certificates, Series 2005-J11
                        Alternative Loan Trust 2005-J11
          ------------------------------------------------------------

--------------------------------------------------------------------------------
                             COLLATERAL INFORMATION
--------------------------------------------------------------------------------

Prin balance       355,766,319.18    62,230,006.75    38,949,134.15
Loan count                    820              327              100
Avg loan rate           6.041354%        6.556119%        7.428177%
Prepay amount        2,607,871.89     1,935,559.36     6,002,218.24

Prin balance        20,727,093.20    39,739,379.67    37,567,808.57
Loan count                     69              111              100
Avg loan rate           5.423916%        5.927003%        7.196645%
Prepay amount           20,344.85       175,479.14             0.00

                                           Total
                                           -----
Prin balance        29,462,637.97   584,442,379.49
Loan count                     76             1603
Avg loan rate           6.596329%             6.28
Prepay amount        1,023,381.26    11,764,854.74

--------------------------------------------------------------------------------
                                FEES AND ADVANCES
--------------------------------------------------------------------------------

Master serv fees        58,162.54         9,689.03         3,806.68
Sub servicer fees            0.00             0.00             0.00
Trustee fees             2,689.15           481.66           337.68


Agg advances                  N/A              N/A              N/A
Adv this period         35,314.80        20,830.10        50,803.31

Master serv fees         3,742.92         6,949.44         6,497.41
Sub servicer fees            0.00             0.00             0.00
Trustee fees               156.20           300.46           291.72


Agg advances                  N/A              N/A              N/A
Adv this period              0.00         6,930.66             0.00

                                           Total
                                           -----
Master serv fees         3,870.77        92,718.79
Sub servicer fees            0.00             0.00
Trustee fees               229.96         4,486.83


Agg advances                  N/A              N/A
Adv this period          4,867.00       118,745.87

--------------------------------------------------------------------------------
                          LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------

Realized losses              0.00             0.00             0.00
Cumulative losses            0.00             0.00             0.00

Realized losses              0.00             0.00             0.00
Cumulative losses            0.00             0.00             0.00

                                           Total
                                           -----
Realized losses              0.00             0.00
Cumulative losses            0.00             0.00

Coverage Amounts
----------------
Bankruptcy                   0.00             0.00             0.00
Fraud                7,187,228.68     1,307,400.97       913,545.29
Special Hazard               0.00             0.00             0.00



Bankruptcy                   0.00             0.00             0.00
Fraud                  426,234.35       808,103.47       798,911.28
Special Hazard               0.00             0.00             0.00

                                           Total
                                           -----
Bankruptcy                   0.00             0.00
Fraud                  624,678.41    12,066,102.44
Special Hazard               0.00             0.00


                         Aggregate Certificate Information
   -----------------------------------------------------------------------------
   Class            Aggregate           Aggregate                     Aggregate
   Type            Percentage           Prepay Pct.              End Cert. Bal.
   -----------------------------------------------------------------------------
   Senior          100.000000%           100.000000%            598,244,024.12
   -----------------------------------------------------------------------------
   Junior            0.000000%             0.000000%                      0.00
   -----------------------------------------------------------------------------

--------------------------------------------------------------------------------
                          DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period                             Loan Count    Ending Stated Balance
------                             ----------    ---------------------
30 to 59 days                          42                12,811,732.96
60 to 89 days                           4                 4,167,572.32
90 or more                              1                   552,062.16
Foreclosure                             0                         0.00

Totals:                                47                17,531,367.44
--------------------------------------------------------------------------------


<PAGE>
--------------------------------------------------------------------------------
                                REO INFORMATION
--------------------------------------------------------------------------------
   REO Date        Loan Number     Ending Stated Balance          Book Value
   --------        -----------     ---------------------          ----------
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   Totals:                              0                            N/A

Current Total Outstanding Balance:                                      0.00
Current Total Outstanding Number of Loans:                                 0



<PAGE>
--------------------------------------------------------------------------------
                               OTHER INFORMATION
--------------------------------------------------------------------------------
                                  Amount/Withdrawal     Total/Ending Bal.
                                  -----------------     -----------------
Available remittance amount           16,828,519.85         16,828,519.85
Principal remittance amount           13,801,644.63         13,801,644.63
Interest remittance amount             3,026,875.23          3,026,875.23
[{"type": "8-K", "sequence": "1", "filename": "cwt05j11_8k0511.txt", "secsgml_size_bytes": 27972}]
{"company-data": {"conformed-name": "ALTERNATIVE LOAN TRUST 2005-J11", "cik": "0001340489", "assigned-sic": "6189"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "333-125902-17", "film-number": "051237294"}, "mail-address": {"street1": "4500 PARK GRANADA", "city": "CALABASAS", "state": "CA", "zip": "91302"}}
SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 8-K

                                CURRENT REPORT

                    Pursuant to Section 13 or 15(d) of the

                        Securities Exchange Act of 1934

      Date of Report (Date of earliest event reported): November 25, 2005

                                      CWT

                                  (Depositor)

 (Issuer in respect of CHL Mortgage Pass-Through Certificates, Series 2005-J11)

                (Exact name of registrant as specified in charter)

Delaware                      33-63714                      95-4449516
(State or other               (Commission File No.)         (I.R.S. Employer
    jurisdiction of                                         Identification No.)
    organization)

, , N/A                                                     91110-7137
(Address of principal executive offices)                    (Zip Code)

Registrant's Telephone Number, including area code: (818)-304-4428

                                 Not Applicable
              (Former name, former address and former fiscal year,
                          if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions.

[]Written communications pursuant to Rule 425 under the Securities Act (17
  CFR 230.425)
[]Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17
  CFR 240.14a-12)
[]Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
  Act (17 CFR 240.14d-2(b))
[]Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
  Act (17 CFR 240.13e-4(c))
Section 8 - Other Events

  Item 8.01  Other Events

                    Section 9 - Financial Statements and Exhibits

  Item 9.01  Financial Statements and Exhibits
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.

Dated: November 25, 2005

                                      CWT

                          By: /s/ Cirino Emanuele
                              ------------------------------
                          Name:   Cirino Emanuele
                                  Assistant Treasurer
                                  The Bank of New York,
                                  as Trustee
EXHIBIT INDEX

Exhibit

99                  Monthly Remittance Statement dated November 25, 2005

                             Payment Date: 11/25/05

          ------------------------------------------------------------
                             Countrywide Home Loans
            CHL Mortgage Pass-Through Certificates, Series 2005-J11
                        Alternative Loan Trust 2005-J11
          ------------------------------------------------------------
Class Information                                Current Payment Information

----------------------------------------------------------------------------------------------------------------------------------
                                 Beginning       Pass Thru     Principal       Interest      Total           Principal  Interest
Type       Class Code   Name     Cert. Bal.      Rate          Dist. Amt.      Dist. Amt.    Dist.           Losses     Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
Senior                  1A1        30,999,573.18    4.587500%       279,669.03    118,508.78      398,177.81       0.00       0.00
                        1A2        30,999,573.18    0.912500%             0.00     23,572.59       23,572.59       0.00       0.00
                        1A3        61,731,065.69    5.500000%       720,000.00    282,934.05    1,002,934.05       0.00       0.00
                        1A4        34,981,454.40    4.437500%       357,500.28    129,358.50      486,858.78       0.00       0.00
                        1A5        34,981,454.40    1.062500%             0.00     30,973.16       30,973.16       0.00       0.00
                        1A6         1,767,972.43    5.500000%        18,068.16      8,103.21       26,171.37       0.00       0.00
                        1A7         4,880,000.00    5.500000%             0.00     22,366.67       22,366.67       0.00       0.00
                        1A8        18,643,045.88    4.487500%       176,983.95     69,717.22      246,701.18       0.00       0.00
                        1A9        18,643,045.88    3.012500%             0.00     46,801.81       46,801.81       0.00       0.00
                        110        44,572,183.50    5.000000%       707,935.82    185,717.43      893,653.25       0.00       0.00
                        111        30,000,000.00    5.000000%             0.00    125,000.00      125,000.00       0.00       0.00
                        112        11,403,000.00    5.500000%             0.00     52,263.75       52,263.75       0.00       0.00
                        113        34,157,000.00    5.500000%             0.00    156,552.92      156,552.92       0.00       0.00
                        114         1,779,000.00    5.500000%             0.00      8,153.75        8,153.75       0.00       0.00
                        115        49,851,128.04    5.500000%       517,091.56    228,484.34      745,575.90       0.00       0.00
                        116         4,618,000.00    5.500000%             0.00     21,165.83       21,165.83       0.00       0.00
                        117        10,504,000.00    5.500000%             0.00     48,143.33       48,143.33       0.00       0.00
                        2A1        57,843,223.63    6.000000%     1,888,332.31    289,216.12    2,177,548.43       0.00       0.00
                        2A2         3,076,151.14    6.000000%       100,423.10     15,380.76      115,803.85       0.00       0.00
                        3A1        42,408,861.36    7.000000%     6,003,734.25    247,385.02    6,251,119.27       0.00       0.00
                        4A1        19,643,681.20    5.000000%        95,279.83     81,848.67      177,128.50       0.00       0.00
                        5A1        38,022,355.70    5.500000%       314,189.33    174,269.13      488,458.46       0.00       0.00
                        6A1        36,869,443.50    6.500000%     1,248,447.65    199,709.49    1,448,157.14       0.00       0.00
                        7A1        29,076,286.77    6.000000%     1,190,068.46    145,381.43    1,335,449.90       0.00       0.00
                        1X        320,206,233.80    0.375988%             0.00    100,328.04      100,328.04       0.00       0.00
                        2X         62,093,918.08    0.357129%             0.00     18,479.63       18,479.63       0.00       0.00
                        3X         30,266,881.33    0.365402%             0.00      9,216.31        9,216.31       0.00       0.00
                        4X         16,783,614.71    0.280043%             0.00      3,916.78        3,916.78       0.00       0.00
                        5X         37,394,088.55    0.225445%             0.00      7,025.26        7,025.26       0.00       0.00
                        6X         38,035,187.34    0.493404%             0.00     15,638.93       15,638.93       0.00       0.00
                        7X         29,419,882.72    0.407227%             0.00      9,983.80        9,983.80       0.00       0.00
                        POA           525,747.72    0.000000%           400.71          0.00          400.71       0.00       0.00
                        POB-1         114,385.58    0.000000%           734.21          0.00          734.21       0.00       0.00
                        POC-1         340,154.67    0.000000%        78,459.48          0.00       78,459.48       0.00       0.00
                        M          15,369,218.91    5.742193%        52,681.05     73,544.19      126,225.24       0.00       0.00
                        B1          4,821,578.64    5.742193%        16,526.92     23,072.03       39,598.95       0.00       0.00
                        B2          3,615,934.26    5.742193%        12,394.33     17,302.83       29,697.16       0.00       0.00
                        B3          2,711,950.69    5.742193%         9,295.75     12,977.12       22,272.87       0.00       0.00
                        B4          2,109,627.94    5.742193%         7,231.17     10,094.91       17,326.08       0.00       0.00
                        B5          1,807,999.31    5.742193%         6,197.28      8,651.57       14,848.84       0.00       0.00
                        P                   0.00    0.000000%             0.00      5,635.68        5,635.68       0.00       0.00
Residual                AR                  0.00    5.500000%             0.00          0.18            0.18       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals          -        -        598,244,024.12     -           13,801,644.63  3,026,875.23   16,828,519.85     -          -
----------------------------------------------------------------------------------------------------------------------------------
Class Information

--------------------------------------------------------------------------------
                                             Ending Cert.          Unpaid
Type             Class Code     Name         Notional Bal.         Interest
--------------------------------------------------------------------------------
Senior                          1A1        30,719,904.15              0.00
                                1A2        30,719,904.15              0.00
                                1A3        61,011,065.69              0.00
                                1A4        34,623,954.12              0.00
                                1A5        34,623,954.12              0.00
                                1A6         1,749,904.26              0.00
                                1A7         4,880,000.00              0.00
                                1A8        18,466,061.92              0.00
                                1A9        18,466,061.92              0.00
                                110        43,864,247.69              0.00
                                111        30,000,000.00              0.00
                                112        11,403,000.00              0.00
                                113        34,157,000.00              0.00
                                114         1,779,000.00              0.00
                                115        49,334,036.48              0.00
                                116         4,618,000.00              0.00
                                117        10,504,000.00              0.00
                                2A1        55,954,891.32              0.00
                                2A2         2,975,728.04              0.00
                                3A1        36,405,127.11              0.00
                                4A1        19,548,401.37              0.00
                                5A1        37,708,166.36              0.00
                                6A1        35,620,995.84              0.00
                                7A1        27,886,218.31              0.00
                                1X        317,448,704.05              0.00
                                2X         60,104,656.43              0.00
                                3X         27,530,362.05              0.00
                                4X         16,706,000.53              0.00
                                5X         37,082,728.14              0.00
                                6X         37,567,808.57              0.00
                                7X         28,233,537.90              0.00
                                POA           525,347.00              0.00
                                POB-1         113,651.37              0.00
                                POC-1         261,695.19              0.00
                                M          15,316,537.86              0.00
                                B1          4,805,051.72              0.00
                                B2          3,603,539.93              0.00
                                B3          2,702,654.94              0.00
                                B4          2,102,396.77              0.00
                                B5          1,801,802.03              0.00
                                P                   0.00              0.00
Residual                        AR                  0.00              0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals            -              -        584,442,379.49     -
--------------------------------------------------------------------------------
Payment Date: 11/25/05

          ------------------------------------------------------------
                             Countrywide Home Loans
            CHL Mortgage Pass-Through Certificates, Series 2005-J11
                        Alternative Loan Trust 2005-J11
          ------------------------------------------------------------
Class Information                                Current Payment Information

                                                      Factors per $1,000

------------------------------------------------------------------------------------------------------------------------
                                   Beginning     Pass Thru    CUSIP       Principal     Interest    Ending Cert./
Type        Class Code    Name   Cert. Bal.(Face)  Rate       Numbers       Dist.         Dist.     Notional Bal.
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Senior                     1A1    30,999,573.18     4.587500% 12668AHZ1     9.021582      3.822864    990.964650
                           1A2    30,999,573.18     0.912500% 12668AJA4     0.000000      0.760406    990.964650
                           1A3    61,731,065.69     5.500000% 12668AJB2    11.589351      4.554197    982.053660
                           1A4    34,981,454.40     4.437500% 12668AJC0    10.219549      3.697859    989.764854
                           1A5    34,981,454.40     1.062500% 12668AJD8     0.000000      0.885403    989.764854
                           1A6     1,767,972.43     5.500000% 12668AJE6    10.219549      4.583262    989.764854
                           1A7     4,880,000.00     5.500000% 12668AJF3     0.000000      4.583333  1,000.000000
                           1A8    18,643,045.88     4.487500% 12668AJG1     9.467420      3.729390    987.806886
                           1A9    18,643,045.88     3.012500% 12668AJH9     0.000000      2.503574    987.806886
                           110    44,572,183.50     5.000000% 12668AJJ5    15.810609      4.147700    979.637477
                           111    30,000,000.00     5.000000% 12668AJK2     0.000000      4.166667  1,000.000000
                           112    11,403,000.00     5.500000% 12668AJL0     0.000000      4.583333  1,000.000000
                           113    34,157,000.00     5.500000% 12668AJM8     0.000000      4.583333  1,000.000000
                           114     1,779,000.00     5.500000% 12668AJN6     0.000000      4.583333  1,000.000000
                           115    49,851,128.04     5.500000% 12668ARS6    10.341831      4.569687    986.680730
                           116     4,618,000.00     5.500000% 12668ART4     0.000000      4.583333  1,000.000000
                           117    10,504,000.00     5.500000% 12668ARU1     0.000000      4.583333  1,000.000000
                           2A1    57,843,223.63     6.000000% 12668AJP1    32.043106      4.907708    949.498419
                           2A2     3,076,151.14     6.000000% 12668AJQ9    32.043106      4.907708    949.498419
                           3A1    42,408,861.36     7.000000% 12668AJR7   139.423939      5.744990    845.431530
                           4A1    19,643,681.20     5.000000% 12668AJS5     4.734637      4.067217    971.397404
                           5A1    38,022,355.70     5.500000% 12668AJT3     8.190546      4.542991    983.007465
                           6A1    36,869,443.50     6.500000% 12668AJU0    32.925803      5.267017    939.446577
                           7A1    29,076,286.77     6.000000% 12668ARV9    40.152112      4.905072    940.862320
                           1X    320,206,233.80     0.375988% 12668AJV8     0.000000      0.312559    988.970164
                           2X     62,093,918.08     0.357129% 12668AJW6     0.000000      0.292213    950.417995
                           3X     30,266,881.33     0.365402% 12668AJX4     0.000000      0.298157    890.635450
                           4X     16,783,614.71     0.280043% 12668AJY2     0.000000      0.227044    968.398172
                           5X     37,394,088.55     0.225445% 12668AJZ9     0.000000      0.186212    982.917971
                           6X     38,035,187.34     0.493404% 12668ASE6     0.000000      0.400135    961.203506
                           7X     29,419,882.72     0.407227% 12668ASF3     0.000000      0.333021    941.760996
                           POA       525,747.72     0.000000% 12668AKA2     0.761680      0.000000    998.590379
                           POB-1     114,385.58     0.000000% 12668AKB0     6.390265      0.000000    989.177097
                           POC-1     340,154.67     0.000000% 12668AKC8   230.419911      0.000000    768.546748
                           M      15,369,218.91     5.742193% 12668AKF1     3.423849      4.779787    995.453018
                           B1      4,821,578.64     5.742193% 12668AKG9     3.423849      4.779787    995.453018
                           B2      3,615,934.26     5.742193% 12668AKH7     3.423849      4.779787    995.453018
                           B3      2,711,950.69     5.742193% 12668AKJ3     3.423849      4.779787    995.453018
                           B4      2,109,627.94     5.742193% 12668AKK0     3.423849      4.779787    995.453018
                           B5      1,807,999.31     5.742193% 12668AKL8     3.423849      4.779787    995.453016
                           P               0.00     0.000000% 12668ASG1     0.000000      0.000000      0.000000
Residual                   AR              0.00     5.500000% 12668AKM6     0.000000      1.808999      0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals       -             -     598,244,024.12       -            -           -             -           -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
                             Countrywide Home Loans
            CHL Mortgage Pass-Through Certificates, Series 2005-J11
                        Alternative Loan Trust 2005-J11
          ------------------------------------------------------------

--------------------------------------------------------------------------------
                             COLLATERAL INFORMATION
--------------------------------------------------------------------------------

Prin balance       355,766,319.18    62,230,006.75    38,949,134.15
Loan count                    820              327              100
Avg loan rate           6.041354%        6.556119%        7.428177%
Prepay amount        2,607,871.89     1,935,559.36     6,002,218.24

Prin balance        20,727,093.20    39,739,379.67    37,567,808.57
Loan count                     69              111              100
Avg loan rate           5.423916%        5.927003%        7.196645%
Prepay amount           20,344.85       175,479.14             0.00

                                           Total
                                           -----
Prin balance        29,462,637.97   584,442,379.49
Loan count                     76             1603
Avg loan rate           6.596329%             6.28
Prepay amount        1,023,381.26    11,764,854.74

--------------------------------------------------------------------------------
                                FEES AND ADVANCES
--------------------------------------------------------------------------------

Master serv fees        58,162.54         9,689.03         3,806.68
Sub servicer fees            0.00             0.00             0.00
Trustee fees             2,689.15           481.66           337.68

Agg advances                  N/A              N/A              N/A
Adv this period         35,314.80        20,830.10        50,803.31

Master serv fees         3,742.92         6,949.44         6,497.41
Sub servicer fees            0.00             0.00             0.00
Trustee fees               156.20           300.46           291.72

Agg advances                  N/A              N/A              N/A
Adv this period              0.00         6,930.66             0.00

                                           Total
                                           -----
Master serv fees         3,870.77        92,718.79
Sub servicer fees            0.00             0.00
Trustee fees               229.96         4,486.83

Agg advances                  N/A              N/A
Adv this period          4,867.00       118,745.87

--------------------------------------------------------------------------------
                          LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------

Realized losses              0.00             0.00             0.00
Cumulative losses            0.00             0.00             0.00

Realized losses              0.00             0.00             0.00
Cumulative losses            0.00             0.00             0.00

                                           Total
                                           -----
Realized losses              0.00             0.00
Cumulative losses            0.00             0.00

Coverage Amounts
----------------
Bankruptcy                   0.00             0.00             0.00
Fraud                7,187,228.68     1,307,400.97       913,545.29
Special Hazard               0.00             0.00             0.00

Bankruptcy                   0.00             0.00             0.00
Fraud                  426,234.35       808,103.47       798,911.28
Special Hazard               0.00             0.00             0.00

                                           Total
                                           -----
Bankruptcy                   0.00             0.00
Fraud                  624,678.41    12,066,102.44
Special Hazard               0.00             0.00

                         Aggregate Certificate Information
   -----------------------------------------------------------------------------
   Class            Aggregate           Aggregate                     Aggregate
   Type            Percentage           Prepay Pct.              End Cert. Bal.
   -----------------------------------------------------------------------------
   Senior          100.000000%           100.000000%            598,244,024.12
   -----------------------------------------------------------------------------
   Junior            0.000000%             0.000000%                      0.00
   -----------------------------------------------------------------------------

--------------------------------------------------------------------------------
                          DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period                             Loan Count    Ending Stated Balance
------                             ----------    ---------------------
30 to 59 days                          42                12,811,732.96
60 to 89 days                           4                 4,167,572.32
90 or more                              1                   552,062.16
Foreclosure                             0                         0.00

Totals:                                47                17,531,367.44
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
                                REO INFORMATION
--------------------------------------------------------------------------------
   REO Date        Loan Number     Ending Stated Balance          Book Value
   --------        -----------     ---------------------          ----------
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   Totals:                              0                            N/A

Current Total Outstanding Balance:                                      0.00
Current Total Outstanding Number of Loans:                                 0
--------------------------------------------------------------------------------
                               OTHER INFORMATION
--------------------------------------------------------------------------------
                                  Amount/Withdrawal     Total/Ending Bal.
                                  -----------------     -----------------
Available remittance amount           16,828,519.85         16,828,519.85
Principal remittance amount           13,801,644.63         13,801,644.63
Interest remittance amount             3,026,875.23          3,026,875.23