Without implementing the ads, video format converter, basic styling and free hosting. I haven't looked into how to determine what videos are in playlist yet, and may change pricing if you're interested in my proposal.
PS: the video conversion to another format code is very big and will take a lot of time to download (30mb or something, meanwhile average website is like under 10mb.)