<PAGE>
EXHIBIT 99.25
MONTHLY CERTIFICATEHOLDERS' STATEMENT
FIRST USA BANK, NATIONAL ASSOCIATION
-----------------------------------------------------
FIRST USA CREDIT CARD MASTER TRUST, SERIES 1998-5
-----------------------------------------------------
Monthly Period: 5/1/00 to
5/31/00
Distribution Date: 6/19/00
Transfer Date: 6/16/00
Under Section 5.02 of the Pooling and Servicing Agreement dated as of September
1, 1992 (the "Pooling and Servicing Agreement") by and between First USA Bank,
National Association, (the "Bank") and The Bank of New York (Delaware), as
trustee (the "Trustee") the Bank, as Servicer, is required to prepare certain
information each month regarding current distributions to Certificateholders and
the performance of the First USA Credit Card Master Trust (the "Trust") during
the previous month. The information which is required to be prepared with
respect to the Distribution Date noted above and with respect to the performance
of the Trust during the month noted above is set forth below. Certain
information is presented on the basis of an original principal amount of $1,000
per Series 1998-5 Certificate (a "Certificate"). Certain other information is
presented based on the aggregate amount for the Trust as a whole. Capitalized
terms used in this Monthly Certificateholders' Statement have their respective
meanings set forth in the Pooling and Servicing Agreement.
A. Information Regarding the Current Monthly Distribution.
-------------------------------------------------------
1. The total amount of the distribution to
Certificateholders on the Distribution Date per
$1,000 original certificate principal amount
Class A $5.94111
Class B $6.10111
Excess Collateral Amount $6.31444
2. The amount of the distribution set forth in
paragraph 1 above in respect of interest on
the Certificates, per $1,000 original
certificate principal amount
Class A $5.94111
Class B $6.10111
Excess Collateral Amount $6.31444
<PAGE>
MONTHLY CERTIFICATEHOLDER'S STATEMENT Series 1998-5
Page 2
3. The amount of the distribution set forth in paragraph 1
above in respect of principal on the Certificates, per
$1,000 original certificate principal amount
Class A $0.00000
Class B $0.00000
Excess Collateral Amount $0.00000
B. Information Regarding the Performance of the Trust.
---------------------------------------------------
1. Allocation of Principal Receivables.
-----------------------------------
The aggregate amount of Allocations of Principal
Receivables processed during the Monthly Period
which were allocated in respect of the Certificates
Class A $91,849,157.46
Class B $8,280,648.59
Excess Collateral Amount $10,515,915.69
----------------
Total $110,645,721.74
2. Allocation of Finance Charge Receivables
(a1) The aggregate amount of Allocations of Finance
Charge Receivables processed during the Monthly
Period which were allocated in respect of the
Certificates
Class A $9,666,816.96
Class B $871,510.58
Excess Collateral Amount $1,106,764.99
----------------
Total $11,645,092.53
(b1) Principal Funding Investment Proceeds (to Class A) $0.00
(b2) Withdrawals from Reserve Account (to Class A) $0.00
----------------
Class A Available Funds $9,666,816.96
(c1) Principal Funding Investment Proceeds (to Class B) $0.00
(c2) Withdrawals from Reserve Account (to Class B) $0.00
Class B Available Funds $871,510.58
(d1) Principal Funding Investment Proceeds (to CIA) $0.00
(d2) Withdrawals from Reserve Account (to CIA) $0.00
CIA Available Funds $1,106,764.99
(e1) Total Principal Funding Investment Proceeds $0.00
(e2) Investment Earnings on deposits to Reserve Account $0.00
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1998-5
Page 3
3. Principal Receivable / Investor Percentages
-------------------------------------------
(a) The aggregate amount of Principal Receivables
in the Trust as of the last day of the
Monthly Period $36,124,641,027.99
(b) Invested Amount as of the last day of the preceding
month (Adjusted Class A Invested Amount
during Accumulation Period)
Class A $650,000,000.00
Class B $58,735,000.00
Excess Collateral Amount $74,395,000.00
-----------------
Total $783,130,000.00
(c) The Floating Allocation Percentage: The Invested
Amount set forth in paragraph 3(b) above as a
percentage of the aggregate amount of Principal
Receivables as of the Record Date set forth in
paragraph 3(a) above
Class A 1.799%
Class B 0.163%
Excess Collateral Amount 0.206%
-------
Total 2.168%
(d) During the Amortization Period: The Invested Amount
as of ______ (the last day of the Revolving Period)
Class A $0.00
Class B $0.00
Excess Collateral Amount $0.00
-----------------
Total $0.00
(e) The Fixed/Floating Allocation Percentage: The Invested
Amount set forth in paragraph 3(d) above as a
percentage of the aggregate amount of Principal
Receivables set forth in paragraph 3(a) above
Class A 0.000%
Class B 0.000%
Excess Collateral Amount 0.000%
-------
Total 0.000%
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1998-5
Page 4
4. Delinquent Balances.
--------------------
The aggregate amount of outstanding balances in the Accounts
which were delinquent as of the end of the day on the last day of
the Monthly Period
(a) 35 - 64 days $428,403,170.53
(b) 65 - 94 days $277,772,886.82
(c) 95 - 124 days $231,052,772.40
(d) 125 - 154 days $196,167,513.76
(e) 155 - 184 days $164,129,162.83
(f) 185 or more days $0.00
-----
Total $1,297,525,506.34
5. Monthly Investor Default Amount.
--------------------------------
(a) The aggregate amount of all defaulted Principal
Receivables written off as uncollectible during the
Monthly Period allocable to the Invested Amount (the
aggregate "Investor Default Amount")
Class A $4,362,138.72
Class B $393,268.04
Excess Collateral Amount $499,426.28
-----------
Total $5,254,833.04
6. Investor Charge-Offs & Reimbursements of Charge-Offs.
-----------------------------------------------------
(a) The aggregate amount of Class A Investor Charge-
Offs and the reductions in the Class B Invested
Amount and the Excess Collateral Amount
Class A $0.00
Class B $0.00
Excess Collateral Amount $0.00
------------------
Total $0.00
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1998-5
Page 5
(b) The aggregate amount of Class A Investor Charge-
Offs reimbursed and the reimbursement of
reductions in the Class B Invested Amount and
the Excess Collateral Amount
Class A $0.00
Class B $0.00
Excess Collateral Amount $0.00
---------------
Total $0.00
7. Investor Servicing Fee
----------------------
(a) The amount of the Investor Monthly Servicing Fee
payable by the Trust to the Servicer for the
Monthly Period
Class A $812,500.00
Class B $73,418.75
Excess Collateral Amount $92,993.75
-----------
Total $978,912.50
8. Reallocated Principal Collections
---------------------------------
The amount of Reallocated Excess Collateral Amount
and Class B Principal Collections applied in respect
of Interest Shortfalls, Investor Default Amounts or
Investor Charge-Offs for the prior month.
Class B $0.00
Excess Collateral Amount $0.00
--------------
Total $0.00
9. Excess Collateral Amount
------------------------
(a) The amount of the Excess Collateral Amount as of
the close of business on the related Distribution
Date after giving effect to withdrawals, deposits
and payments to be made in respect of the preceding
month $74,395,000.00
10. The Portfolio Yield
-------------------
The Portfolio Yield for the related Monthly Period 9.79%
11. The Base Rate
-------------
The Base Rate for the related Monthly Period 8.74%
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1998-5
Page 6
C Information Regarding the Principal Funding Acccount
----------------------------------------------------
1. Accumulation Period
(a) Accumulation Period commencement date 07/01/2003
(b) Accumulation Period Length (months) 1
(c) Accumulation Period Factor 18.44
(d) Required Accumulation Factor Number 8
(e) Controlled Accumulation Amount $783,130,000.00
(f) Minimum Payment Rate (last 12 months) 14.06%
2. Principal Funding Account
-------------------------
Beginning Balance $0.00
Plus: Principal Collections for related Monthly Period
from Principal Account $0.00
Plus: Interest on Principal Funding Account Balance for
related Monthly Period $0.00
Less: Withdrawals to Finance Charge Account $0.00
Less: Withdrawals to Distribution Account $0.00
---------------
Ending Balance $0.00
3. Accumulation Shortfall
----------------------
The Controlled Deposit Amount for the previous
Monthly Period $0.00
Less: The amount deposited into the Principal Funding
Account for the Previous Monthly Period $0.00
Accumulation Shortfall $0.00
---------------
Aggregate Accumulation Shortfalls $0.00
4. Principal Funding Investment Shortfall
--------------------------------------
Covered Amount $0.00
Less: Principal Funding Investment Proceeds $0.00
---------------
Principal Funding Investment Shortfall $0.00
---------------
<PAGE>
MONTHLY CERTIFICATEHOLDERS' STATEMENT Series 1998-5
Page 7
D. Information Regarding the Reserve Account
-----------------------------------------
1. Required Reserve Account Analysis
---------------------------------
(a) Required Reserve Account Amount percentage 0.00000%
(b) Required Reserve Account Amount ($) $0.00
(0.5% of Invested Amount or other amount
designated by Transferor)
(c) Required Reserve Account Balance after effect of
any transfers on the Related Transfer Date $0.00
(d) Reserve Draw Amount transferred to the Finance
Charge Account on the Related Transfer Date $0.00
2. Reserve Account Investment Proceeds
-----------------------------------
Reserve Account Investment Proceeds transferred to the
Finance Charge Account on the Related Transfer Date $0.00
3. Withdrawals from the Reserve Account
------------------------------------
Total Withdrawals from the Reserve Account transferred
to the Finance Charge Account on the related Transfer $0.00
Date (1 (d) plus 2 above)
4. The Portfolio Adjusted Yield
----------------------------
The Portfolio Adjusted Yield for the related Monthly Period 3.37%
<PAGE>
MONTHLY CERTIFICATEHOLDER'S STATEMENT
Signature Page
First USA Bank, National Association
as Servicer
By: /s/ Tracie Klein
----------------------------------
Tracie Klein
First Vice President
