To break even, you charge your client the EV for the costs. ( Obviously, you have to charge more than this to make money and as a buffer for bad luck. You can't calculate the EV without knowing how often the lower cases occur, so you could make a different assumption that makes sense to you.
EV = .05*(1,000,000) + .15*(625,000) + .8(24/25*(130,000) )
top group: you only pay 1M
middle group: EV from 250K to 1M is 625K
Bottom group: I took the rest of the cases to be claims below 250K including cases that were below 10K at a rate equal to 1/25 of the rest of the under 250K cases. This is ludicrous because there may be 50% no claims making this exercise a bit futile. If you assumed 50% no claims (completely arbitrary), the the last term would be .3(130,000). Note that the last term is the largest contributor as is, but with 50% no claim, it becomes the smallest contributor to the EV. Good luck.