Hi Geoff,
sounds like your friend has made up his/her mind re: moving into a new PPOR (as it is being built). What I would do is the following (sorry didn't have time to update the spreadsheet, but just did some quick summs in my mind):
* I'd sell the PPOR & take advantage of the Capital...