The 8% assumed rate of return is wildly optimistic.  In the current market 4-5% is about all you can expect if managed correctly.  This rate has been overrated for decades and the main reason for the pension funding shortfall.  What can go wrong?  Just about everything.  Balance the budget.  Use the PFD, sales tax, and pay your bills.