<PAGE>


                                                                   EXHIBIT 99.07


                     MONTHLY CERTIFICATEHOLDERS' STATEMENT

                             First USA Bank, N.A.


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

               FIRST USA CREDIT CARD MASTER TRUST, SERIES 1996-1

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

                Monthly Period:                  01/01/2000 to
                                                 01/31/2000
                Distribution Date:               02/15/2000
                Transfer Date:                   02/14/2000

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 1996-1 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                                4.62097223
                              Class B                                4.72208337
                              CIA Inv. Amt.                          5.19652781
                                                          ----------------------
                              Total (weighted avg.)                  4.68323422

    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                                4.62097223
                              Class B                                4.72208337
                              CIA Inv. Amt.                          5.19652781
                                                          ----------------------
                              Total (weighted avg.)                  4.68323422
<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                             Series 1996-1
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                           $111,265,870.93
                              Class B                             10,070,924.43
                              CIA Inv. Amt.                       12,730,175.98
                                                          ----------------------
                              Total                             $134,066,971.34
                                                          ======================

    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                            $11,065,322.92
                              Class B                                999,862.58
                              CIA Inv. Amt.                        1,266,536.86
                                                          ----------------------
                              Total                              $13,331,722.36
                                                          ======================

        (b)   Principal Funding Investment Proceeds
              (to Class A)                                                  N/A
        (c)   Withdrawals from Reserve Account
              (to Class A)                                                  N/A
                                                          ----------------------
                Class A Available Funds                          $11,065,322.92
                                                          ======================

    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 1996-1
Page 3

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

                              Class A                           $750,000,000.00
                              Class B                             67,770,000.00
                              CIA Inv. Amt.                       85,845,000.00
                                                          ----------------------
                              Total                             $903,615,000.00

        (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                                    2.024%
                              Class B                                    0.183%
                              CIA Inv. Amt.                              0.232%
                                                          ----------------------
                              Total                                      2.439%

        (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 1996-1
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                             $3,262,503.04
                              Class B                                294,799.77
                              CIA Inv. Amt.                          373,426.10
                                                          ----------------------
                              Total                               $3,930,728.91
                                                          ======================


    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 1996-1
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                               $937,500.00
                              Class B                                $84,712.50
                              CIA Inv. Amt.                         $107,306.25
                                                          ----------------------
                              Total                               $1,129,518.75
                                                          ======================

    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             $85,845,000.00

        (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             $85,845,000.00
<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                             Series 1996-1
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                      8.02%



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

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

        (a)   Accumulation Period commencement date                    01/31/01

        (b)   Accumulation Period length (months)                             1

        (c)   Accumulation Period Factor                                   8.00

        (d)   Required Accumulation Factor Number                             8

        (e)   Controlled Accumulation Amount                    $750,000,000.00

        (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 1996-1
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                                                       4.54%
<PAGE>



MONTHLY CERTIFICATEHOLDERS' STATEMENT
Signature Page





                                       First USA Bank, N.A.
                                       as Servicer


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