Matrix Fill - Easy but a challenge for experts!!!

Hi Excel Geeks,

A warm greeting from a geek . I am having a very easy-tough situation here. Kindly refer to the attached file. I need to fill up the matrix based on the final values at the end of row and column.

Kindly reply soon.