<PAGE>

                                                                   EXHIBIT 99.08


                    MONTHLY CERTIFICATEHOLDERS' STATEMENT

                             First USA Bank, N.A.

                -----------------------------------------------

               FIRST USA CREDIT CARD MASTER TRUST, SERIES 1996-2

                -----------------------------------------------

                Monthly Period:                  01/01/2000 to
                                                 01/31/2000
                Distribution Date:               02/10/2000
                Transfer Date:                   02/09/2000

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, N.A. (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
1996-2 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                                5.14190972
                              Class B                                5.27107643
                              CIA Inv. Amt.                          5.84802082
                                                          ----------------------
                              Total (weighted avg.)                  5.21870582

    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                                5.14190972
                              Class B                                5.27107643
                              CIA Inv. Amt.                          5.84802082
                                                          ----------------------
                              Total (weighted avg.)                  5.21870582

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1996-2
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                                0.00000000
                              Class B                                0.00000000
                              CIA Inv. Amt.                          0.00000000
                                                          ----------------------
                              Total                                  0.00000000

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                             89,023,878.92
                              Class B                              8,058,134.22
                              CIA Inv. Amt.                       10,182,746.12
                                                          ----------------------
                              Total                              107,264,759.26
                                                          ======================

    2.  Allocation of Finance Charge Receivables.
        -----------------------------------------

        (a)   The aggregate amount of Allocations of
              Finance Charge Receivables processed
              during the Monthly Period which were
              allocated in respect of the Certificates

                              Class A                              8,851,858.94
                              Class B                                801,093.23
                              CIA Inv. Amt.                        1,013,537.85
                                                          ----------------------
                              Total                               10,666,490.02
                                                          ======================

        (b)   Principal Funding Investment Proceeds
              (to Class A)                                                  N/A
        (c)   Withdrawals from Reserve Account
              (to Class A)                                                  N/A
                                                          ----------------------
                Class A Available Funds                            8,851,858.94
                                                          ======================

    3.  Principal Receivables/Investor Percentages.
        -------------------------------------------

        (a)   The aggregate amount of Principal
              Receivables in the Trust as of the
              last day of the Monthly Period                 $37,057,991,590.07

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1996-2
Page 3

        (b)   Invested Amount as of the last day of the
              preceding month (Adjusted Class A Invested
              Amount during Accumulation Period)

                              Class A                           $600,000,000.00
                              Class B                             54,300,000.00
                              CIA Inv. Amt.                       68,700,000.00
                                                          ----------------------
                              Total                             $723,000,000.00

        (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                                    1.619%
                              Class B                                    0.147%
                              CIA Inv. Amt.                              0.185%
                                                          ----------------------
                              Total                                      1.951%

        (d)   During the Amortization Period: The Invested
              Amount as of __________ (the last day of the
              Revolving Period)

                              Class A                                       N/A
                              Class B                                       N/A
                              CIA Inv. Amt.                                 N/A
                                                          ----------------------
                              Total                                         N/A

        (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                                       N/A
                              Class B                                       N/A
                              CIA Inv. Amt.                                 N/A
                                                          ----------------------
                              Total                                         N/A

    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                                       477,756,763.75
        (b)   65 - 94 days                                       329,483,718.88
        (c)   95 - 124 days                                      295,233,672.16
        (d)   125 - 154 days                                     247,348,256.90
        (e)   155 - 184 days                                     219,276,208.33
        (f)   185 or more days                                             0.00
                                                          ----------------------
                              Total                            1,569,098,620.02
                                                          ======================

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1996-2
Page 4

    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                              2,609,883.45
                              Class B                                236,194.45
                              CIA Inv. Amt.                          298,831.65
                                                          ----------------------
                              Total                                3,144,909.55
                                                          ======================

    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 CIA Invested Amount

                              Class A                                      0.00
                              Class B                                      0.00
                              CIA Inv. Amt.                                0.00
                                                          ----------------------
                              Total                                        0.00
                                                          ======================

        (b)   The amounts set forth in paragraph 6(a)
              above, per $1,000 original certificate
              principal amount (which will have the
              effect of reducing, pro rata, the amount
              of each Certificateholder's investment)

                              Class A                                      0.00
                              Class B                                      0.00
                              CIA Inv. Amt.                                0.00
                                                          ----------------------
                              Total                                        0.00
                                                          ======================


        (c)   The aggregate amount of Class A Investor
              Charge-Offs reimbursed and the
              reimbursement of reductions in the Class
              B Invested Amount and the CIA Invested Amount

                              Class A                                      0.00
                              Class B                                      0.00
                              CIA Inv. Amt.                                0.00
                                                          ----------------------
                              Total                                        0.00
                                                          ======================

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1996-2
Page 5

        (d)   The amount set forth in paragraph 6(c)
              above, per $1,000 interest (which will
              have the effect of increasing, pro rata,
              the amount of each Certificateholder's
              investment)

                              Class A                                      0.00
                              Class B                                      0.00
                              CIA Inv. Amt.                                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                                750,000.00
                              Class B                                 67,875.00
                              CIA Inv. Amt.                           85,875.00
                                                          ----------------------
                              Total                                  903,750.00
                                                          ======================

    8.  Reallocated Principal Collections.
        ----------------------------------

        The amount of Reallocated CIA 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
                              CIA Inv. Amt.                                0.00
                                                          ----------------------
                              Total                                        0.00
                                                          ======================

    9.  CIA Invested Amount.
        --------------------

        (a)   The amount of the CIA Invested 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           68,700,000.00


        (b)   The Required CIA Invested 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           68,700,000.00

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1996-2
Page 6

    10. The Pool Factor.
        ----------------

        The Pool Factor (which represents the ratio of
        the amount of the Investor Interest on the last
        day of the Monthly Period to the amount of the
        Investor Interest as of the Closing Date).  The
        amount of a Certificateholder's pro rata share
        of the Investor Participation Amount can be
        determined by multiplying the original
        denomination of the holder's Certificate by
        the Pool Factor

                              Class A                                1.00000000
                              Class B                                1.00000000
                                                          ----------------------
                              Total (weighted avg.)                  1.00000000

    11. The Portfolio Yield.
        --------------------

        The Portfolio Yield for the related Monthly Period               12.48%

    12. The Base Rate.
        --------------

        The Base Rate for the related Monthly Period                      8.06%

C.  Information Regarding the Principal Funding Account.
    ----------------------------------------------------

    1.  Accumulation Period.
        --------------------

        (a)   Accumulation Period commencement date                    04/30/03

        (b)   Accumulation Period length (months)                             1

        (c)   Accumulation Period Factor                                   8.00

        (d)   Required Accumulation Factor Number                             8

        (e)   Controlled Accumulation Amount                     723,000,000.00

        (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                            N/A
        Less  Withdrawals to Finance Charge Account                         N/A
        Less  Withdrawals to Distribution Account                          0.00
                                                          ----------------------
    Ending Balance                                                        $0.00

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1996-2
Page 7


    3.  Accumulation Shortfall.
        -----------------------

              The Controlled Deposit Amount for the
              previous Monthly Period                                       N/A

        Less: The amount deposited into the Principal
              Funding Account for the Previous
              Monthly Period                                                N/A
                                                          ----------------------
              Accumulation Shortfall                                        N/A
                                                          ======================
              Aggregate Accumulation Shortfalls                             N/A
                                                          ======================

    4.  Principal Funding Investment Shortfall.
        ---------------------------------------

              Covered Amount                                                N/A

        Less: Principal Funding Investment Proceeds                         N/A
                                                          ----------------------
              Principal Funding Investment Shortfall                        N/A


D.  Information Regarding the Reserve Account.
    ------------------------------------------

    1.  Required Reserve Account Analysis.
        ----------------------------------

        (a)   Required Reserve Account Amount percentage
              (0.5% of Class A Invested Amount or other
              amount designated by Transferor)                             0.00

        (b)   Required Reserve Account Amount ($)                          0.00

        (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                                                       N/A

    3.  Withdrawals from the Reserve Account.
        -------------------------------------

        Total Withdrawals from the Reserve Account
        transferred to the Finance Charge Account
        on the Related Transfer Date (1(d) plus 2 above)                    N/A

    4.  The Portfolio Adjusted Yield.
        -----------------------------

        The Portfolio Adjusted Yield for the related
        Mthly Period                                                       4.51%

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT
Signature Page






                                 First USA Bank, N.A.
                                 as Servicer


                                 By: /s/ Tracie Klein
                                    -------------------------------------
                                    Tracie Klein
                                    First Vice President