There is never enough money for TV.
When budgeting a campaign I prefer to believe whatever lies people tell me about how many field staff will be recruited and how fast they will be on board.
Over half of your money will probably come from large donors and PACs. The rest of it you're going to fight tooth and nail for.
If you make payroll every time, everyone will be satisfied with your budget regardless of how bad it is.