Why not a straight swap: Andy <-> Villa. Both worth £ 35 M apparently!
if we go with ur theory...
then we cud swap carroll for ie tiote, cabaye, ba and get cash from newcastle for carroll
or
get VDV, lennon, huddlestone, defoe, walker plus cash from harry for carroll.