Thanks for the lively discussions and detailed calculations.
Below are the cost breakdown for the solar panels and Powerwalls (before Federal tax credit).
4.8kw panels = $12,048
3 Powerwalls = $25,000 (as another poster mention 1st Powerwall is $11k, 2nd one is $7k, 3rd one $7k)
Total = $37,048...