Spekkio
He bowls overhand.
Because under the new retirement system, 6% of your pay is paid into TSP (to get the max 5% match). Thus you begin year 1 of retirement with 6% of your cumulative pay invested, whereas in the old system there is no match and that pay would be in your pocket (or if you wanted to invest above and beyond, I assume you would do the same under both systems and it becomes a wash anyway... maybe a poor assumption when you are working with 94% of your pay and 95% of your BAH, but hey it's a start).I seem to have missed something on your spread sheet on the first block of Cumulative New Pay. Why is it negative? I read the comment but it didn't make any sense. Also, your "running total in TSP" formula is off by one block. It should be $k$2 not $l$2.
Invested cash flows are negative, even if they go into an appreciating asset. This is the same as if you had a rental property and were paying toward a mortgage, even if the house is an appreciating asset and the payment is going toward the equity, your cash flow is negative...you recouperate that value via rent and/or selling down the line. In the case of TSP, they become positive when you can withdraw the money at 60, hopefully at a higher value, but the 6% of pay you put in is a negative cash flow until then.
Good catch on the L2 reference on the enlisted tab, again like I said it was a quick throw together. Yes it should be K2.