Эта формула, которую можно использовать:
=arrayformula({query( sort ( unique({B2:B,D2:D,sumif(B2:B&":"&D2:D,"=" &
B2:B&":"&D2:D,H2:H)}),1,true,2,true),"Select * where Col1 is not null"),
iferror(vlookup(transpose(split(join(",",rept("0,",query(filter(B2:B,B2:B<>""),
"Select Count(Col1) group by Col1 label Count(Col1) ''")-1) &
sequence(counta(unique(B2:B)))),",",true,false)),
{sequence(counta(unique(B2:B))),
query( unique({B2:B,sumif(B2:B,"="&B2:B,H2:H)/sum(H2:H)}),
"Select Col1, Col2 where Col1 is not null")},3,false),"");
{"Total","",sum(filter(H2:H,H2:H<>"")),1}})
Обновление 1:
= arrayformula
(
{
query (sort (unique({B2:B,D2:D,sumif(B2:B&":"&D2:D,"=" & B2:B&":"&D2:D,H2:H)}),1,true,2,true),"Select * where Col1 is not null"),
iferror (
vlookup(transpose(split(join(",",
rept
(
"0,",query(unique(filter({B2:B,B2:B&":"&D2:D},B2:B<>"")),"Select Count(Col1) group by Col1 label Count(Col1) ''")-1
) & sequence (counta(unique(B2:B)))),",",true,false)),
{
sequence(counta(unique(B2:B))),
query (unique ({B2:B,sumif(B2:B,"="&B2:B,H2:H)/sum(H2:H)}),"Select Col1, Col2 where Col1 is not null")
},3,false
),""
) ; {"Total","",sum(filter(H2:H,H2:H<>"")),1}
}
)