this is not taking into account the programme money income
and that the pitch and lights are paid for and tea hut run by Boreham Wood
I am not trying to stir or wind up and fully accept that it is none of my business, but as an interested supporter of non-league football and former EFC supporter, I would have thought that paying the match officials is probably the smallest expense involved in runing a senior football club, and that your figures are a little naive for a man of your experience, Freebird.
Players and coaching staff to be paid; rent to be paid to the host club; away match travel; insurances; kit and equipment purchase, cleaning and replacement; affiliation and entry fees, players registrations etc; non-football staff wages (if applicable); police costs; these are the obvious costs off the top of my head that can't possibly be met from a crowd of 35 or so. There is no income from the bar or burger stand, and on attendances like that the programme can't make a profit unless it's a photocopied A4 sheet!
35 x 8 was 280 when I was at school, it may have changed since of course!