That totals $4800. I don't think $3500 would be unreasonable for putting that frame into an unknown environment that it wasn't intended for (but very well may work well).
I've got $3100 in suspension components. I won't expect more than $2000 for all of it when I sell it. That's a slightly lower percentage of the total cost than I said I'd consider for yours. (72% if we get down to it).
But I couldn't use your swingarm or shock. I'd need the front end wider. I'd probably run into some kind of fitment issues with the radiator and pipes, tank shroud, etc. since I'd be running more stuff on it than you were from the last I saw.
Take that $4800 and knock off the $1300-1500 for the shock (by your estimate) and it's down to $3500, then I'd have to source those components myself and be down for a good month or more. ($1700) and selling the ones you're using for $1100-1500)Then I'm still at what looks like 44" or so, which I need more of, so that's custom a-arms. ($1k) and shocks ($1600) minus selling the ones on it ($1300-1500)
By my estimate, it would take roughly $7k to get that chassis to do what I need after powder and odds and ends.
I'll call laegers first.
A1 is for fags.