Maybe it's the lack of coffee or something, but the basic matrix is simple, but getting the % of Internal at the bottom as a pain. (I'm starting to think of this in terms of a PowerPivot table, because there it would probably be easy!)

The problem is the filtering inside the grouping (Internal only). Not sure how to deal with that yet.