Knights of Tezoth

Turn 1 - Florenzan
Florenzan sets up templates for his towns.
+300 gold (Loys EfeReal)
Loys EfeReal hires the Crimson Sunset mercenary company

-100 gold per turn.
Emilia makes purchases from the merchant.

Florenzan protects the lord from a legendary assassin and creates 8 squads:

Gitgud's Squad (Matricaria): Gitgud, Tinvalen.
Orvald's Squad (Flavers): Orvald, Gustav.
Emilia's Squad (Flavers): Emilia, Amalia, Elsa.
Kilslow's Squad (Lapiena): Kilslow, Lilen.
Skilishue's Squad (Matricaria): Skilishue, Ivonaday, Kusluzer.
Loys's Squad (Izolla): Loys, Samsara, Samsara, Meilan, Murmur.
Azarta's Squad (Lapiena): Azarta, Julian.
Crimson Sunset mercenary squad (Fragrance): Sonar, Misanthropy, Kiill, Sharmon, Alanda.

Gitgud upgrades Fireflav (+1 to unit production).
Orvald goes to Kabocha with diplomacy...
Skilishue repeats Lapiena (creates 10 units of equipment).
Lilen repeats Izolla (creates 10 units of equipment).
Tinvalen repeats Flavers (creates 10 units of equipment).
Kilslow repeats Fireflav (recruits 2 units into Gitgud's squad).
Azarta repeats Matricaria (recruits 1 unit into Gitgud's squad).

Kilslow is given an additional 100 gold coins for the time being (on top of his existing 50), so that when he meets enemies, he doesn't have to deny himself anything...

Gustav sharpens Orvald's hammer twice.

Total cash left is 5000+300-(500+200+250)*0.75-100-5*0.75-1.2*3-100=4380, if I calculated everything correctly.