The cost per NTM NAAT is assumed as per the Victorian Mycobacterium Reference Laboratory cost for M. ulcerans ($50). Sensitivity analysis will be conducted using the generic region Mycobacterium PCR test cost ($120) (also from the Victorian reference laboratory). Bulk-billing rates are assumed as per NAAT for TB.
Patients eligible for NAAT for NTM include those initially suspected of an NTM infection (i.e. 50% of all patients suspected of a mycobacterial infection) and those initially suspected of TB, who may also receive testing for NTM (30% of initial TB suspects). In year 1, 24,400 patients are considered eligible for NAAT for NTM, increasing to 28,900 in year 5.
The total MBS fees associated with the introduction of NAAT for NTM increase from $1.2 million to $1.4 million over the 5-year period, of which $1.0 million in year 1 to $1.2 million in year 5 are paid by the MBS. Safety net effects to the MBS have not been considered in these calculations. Patient contributions are estimated to increase from $72,400 to $85,600 over the 5 years.
Table Number of patients eligible and cost of NAAT for NTM
-
2015
2016
2017
2018
2019
Projected no. of patients eligible for NAAT
37,575
39,299
41,022
42,745
44,468
Population suspected of NTM
-
-
-
-
-
Proportion of patients suspected of NTM
50%
50%
50%
50%
50%
Number of patients suspected of NTM
18,788
19,650
20,511
21,373
22,234
Proportion of initial TB suspects tested
30%
30%
30%
30%
30%
Number of initial TB suspects tested
5,636
5,895
6,153
6,412
6,670
Total no. of patients tested for NTM
24,424
25,545
26,664
27,785
28,904
Proposed NAAT fee:
$50.00
$50.00
$50.00
$50.00
$50.00
MBS benefit (85%)
$42.50
$42.50
$42.50
$42.50
$42.50
Patient contribution (15%)
$7.50
$7.50
$7.50
$7.50
$7.50
Proportion of patients bulk-billed
61%
61%
61%
61%
61%
MBS fees associated with NTM listing:
$1,221,220
$1,277,250
$1,333,215
$1,389,245
$1,445,210
MBS benefits payable (85%)
$1,038,037
$1,085,663
$1,133,233
$1,180,858
$1,228,429
Patient co-payments a
$72,357
$75,677
$78,993
$82,313
$85,629
a Only payable by patients who are not bulk-billed
The total MBS fees associated with the introduction of NAAT increase from $3.7 million to $4.3 million over the 5-year period, of which $3.1 million in year 1 to $3.7 million in year 5 are paid by the MBS. Patient contributions are estimated to increase from $217,000 to $257,000 over the 5 years (Table 69).
Table Total cost of NAAT for requested listings
-
2015
2016
2017
2018
2019
MBS fees associated with NAAT listings:
$3,663,660
$3,831,750
$3,999,645
$4,167,735
$4,335,630
MBS benefits payable (85%)
$3,114,111
$3,256,988
$3,399,698
$3,542,575
$3,685,286
Patient co-payments a
$217,072
$227,031
$236,979
$246,938
$256,886
a Only payable by patients who are not bulk-billed
NAAT = nucleic acid amplification test
As described, the approach used to estimate the population suspected of having a mycobacterial infection may overestimate the population eligible for NAAT, as current MBS item numbers do not restrict testing to those with the clinical signs and symptoms of a mycobacterial infection.
As the implications of the Medicare Safety Net were not included in the analysis, the MBS benefits payable could be underestimated.
Uncertainty scenarios
Uncertainties flagged around estimates used in the financial analysis were tested in sensitivity analyses (Table ).
The analyses were most sensitive to increases in the NAAT cost (TB or NTM), increasing the total cost of NAAT by more than 60%. The assumption that 25% of all patients currently tested are not eligible for NAAT (e.g. those who do not have clinical signs and symptoms of mycobacterial infection) decreased the total cost of NAAT by the same proportion (25%). Changes to variables that increased the proportion of patients tested for TB (relative to NTM), and increases in the proportion of patients initially suspected of TB tested for NTM, increased the total cost of NAAT slightly (16% and 3%, respectively).
Table Sensitivity analyses
-
2015
2016
2017
2018
2019
Base-case
-
-
-
-
-
Total cost of NAAT for TB
$2,442,440
$2,554,500
$2,666,430
$2,778,490
$2,890,420
Total cost of NAAT for NTM
$1,221,220
$1,277,250
$1,333,215
$1,389,245
$1,445,210
Total cost of NAAT
$3,663,660
$3,831,750
$3,999,645
$4,167,735
$4,335,630
Patients eligible for NAAT, 75% (base-case: 100%)
-
-
-
-
-
Total cost of NAAT for TB
$1,831,830
$1,915,810
$1,999,920
$2,083,900
$2,167,880
Total cost of NAAT for NTM
$915,915
$957,905
$999,960
$1,041,950
$1,083,940
Total cost of NAAT
$2,747,745
$2,873,715
$2,999,880
$3,125,850
$3,251,820
Proportion of patients suspected of TB, 75% (base-case: 50%)
-
-
-
-
-
Total cost of NAAT for TB
$3,663,530
$3,831,620
$3,999,710
$4,167,670
$4,335,630
Total cost of NAAT for NTM
$892,415
$933,360
$974,305
$1,015,185
$1,056,115
Total cost of NAAT
$4,555,945
$4,764,980
$4,974,015
$5,182,855
$5,391,745
Proportion of patients suspected of TB, 25% (base-case: 50%)
-
-
-
-
-
Total cost of NAAT for TB
$1,221,220
$1,277,250
$1,333,280
$1,389,180
$1,445,210
Total cost of NAAT for NTM
$1,549,960
$1,621,075
$1,692,190
$1,763,240
$1,834,305
Total cost of NAAT
$2,771,180
$2,898,325
$3,025,470
$3,152,420
$3,279,515
Proportion of initial TB suspects tested for NTM, 20% (base-case: 30%)
-
-
-
-
-
Total cost of NAAT for TB
$2,442,440
$2,554,500
$2,666,430
$2,778,490
$2,890,420
Total cost of NAAT for NTM
$1,127,280
$1,179,000
$1,230,660
$1,282,380
$1,334,040
Total cost of NAAT
$3,569,720
$3,733,500
$3,897,090
$4,060,870
$4,224,460
Proportion of initial TB suspects tested for NTM, 40% (base-case: 30%)