Well, if you're 38k negative projected right now, you just need to save 38k to be "projected" to break even.
But remember, the actual amount will defnitely change as you play out the season - expenses come and go, revenues fluctuate.
Oh, and poking around with this, in these interim calculations I forget to include the cash, so since your starting balance is -15M, you're in a little bit more trouble than you thought, since the final calculation does include cash.