The TCO includes the cost of the lease, so it already includes payback of the upfront cost. If you're not leasing it, your cost per mile without considering upfront cost is much better than even the TCO calculation shows, so you can "payback" relatively quickly. If you lease it, you can take advantage of the lower cost of operations immediately.